Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.65% first-year return on $66,762 initial cash invested.
-0.65%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$2,832
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $2,868 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,762
Downpayment
20%
$46,440
Closing costs
1%
$2,322
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$2,868
Mortgage P&I
45%
$1,267
Property Taxes
6%
$160
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708