Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $65,922 initial cash invested.
-16.87%
Cash On Cash
1.71%
Cap Rate
0.27
DSCR
$1,016
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,016 income − $1,943 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,016
Total Expenses
$1,943
Mortgage P&I
119%
$1,212
Property Taxes
15%
$155
Home Insurance
9%
$88
HOA
0%
$0
Property Management
15%
$152
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$254