Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.69% first-year return on $65,943 initial cash invested.
-4.69%
Cash On Cash
5.6%
Cap Rate
0.88
DSCR
$2,734
Rent
-$258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $2,992 expenses = $258 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,992
Mortgage P&I
44%
$1,215
Property Taxes
14%
$385
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684