Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $66,468 initial cash invested.
-13.14%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$1,598
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $2,326 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,468
Downpayment
20%
$46,160
Closing costs
1%
$2,308
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,598
Total Expenses
$2,326
Mortgage P&I
77%
$1,226
Property Taxes
16%
$248
Home Insurance
5%
$84
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400