Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $65,691 initial cash invested.
-9.97%
Cash On Cash
3.83%
Cap Rate
0.61
DSCR
$2,039
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $2,585 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,691
Downpayment
20%
$45,420
Closing costs
1%
$2,271
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,039
Total Expenses
$2,585
Mortgage P&I
58%
$1,189
Property Taxes
17%
$350
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510