Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.45% first-year return on $66,069 initial cash invested.
-6.45%
Cash On Cash
5.06%
Cap Rate
0.78
DSCR
$2,109
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $2,464 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$2,464
Mortgage P&I
59%
$1,236
Property Taxes
7%
$137
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527