Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.94% first-year return on $66,048 initial cash invested.
-10.94%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$1,372
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,974 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,048
Downpayment
20%
$45,760
Closing costs
1%
$2,288
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,372
Total Expenses
$1,974
Mortgage P&I
84%
$1,149
Property Taxes
6%
$84
Home Insurance
6%
$82
HOA
0%
$0
Property Management
15%
$206
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$343