Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $66,804 initial cash invested.
-11.66%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$1,962
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $2,611 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,804
Downpayment
20%
$46,480
Closing costs
1%
$2,324
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,962
Total Expenses
$2,611
Mortgage P&I
60%
$1,180
Property Taxes
21%
$411
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490