Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $66,720 initial cash invested.
-18.4%
Cash On Cash
1.55%
Cap Rate
0.23
DSCR
$993
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$993 income − $2,016 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,720
Downpayment
20%
$46,400
Closing costs
1%
$2,320
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$993
Total Expenses
$2,016
Mortgage P&I
129%
$1,282
Property Taxes
17%
$173
Home Insurance
8%
$84
HOA
0%
$0
Property Management
15%
$149
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$248