Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.21% first-year return on $66,615 initial cash invested.
-6.21%
Cash On Cash
5.42%
Cap Rate
0.81
DSCR
$2,364
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,709 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,615
Downpayment
20%
$46,300
Closing costs
1%
$2,315
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$2,709
Mortgage P&I
55%
$1,295
Property Taxes
8%
$198
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591