Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.18% first-year return on $66,048 initial cash invested.
-4.18%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,085
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,315 expenses = $230 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
$2,085
Total Expenses
$2,315
Mortgage P&I
55%
$1,149
Property Taxes
4%
$84
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521