Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.09% first-year return on $66,090 initial cash invested.
-1.09%
Cash On Cash
6.46%
Cap Rate
1.04
DSCR
$2,574
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $2,634 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,634
Mortgage P&I
46%
$1,189
Property Taxes
5%
$129
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644