Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $66,090 initial cash invested.
-13.78%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$994
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$994 income − $1,753 expenses = $759 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
$994
Total Expenses
$1,753
Mortgage P&I
116%
$1,156
Property Taxes
4%
$38
Home Insurance
8%
$82
HOA
0%
$0
Property Management
15%
$149
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$248