Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $66,657 initial cash invested.
-9.87%
Cash On Cash
3.95%
Cap Rate
0.62
DSCR
$1,797
Rent
-$548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,345 expenses = $548 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,657
Downpayment
20%
$46,340
Closing costs
1%
$2,317
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,797
Total Expenses
$2,345
Mortgage P&I
69%
$1,238
Property Taxes
9%
$158
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449