Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.16% first-year return on $66,090 initial cash invested.
-5.16%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$1,906
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,906 income − $2,190 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,906
Total Expenses
$2,190
Mortgage P&I
61%
$1,156
Property Taxes
2%
$38
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476