Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.13% first-year return on $65,817 initial cash invested.
-1.13%
Cash On Cash
6.7%
Cap Rate
1.03
DSCR
$2,603
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $2,665 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,817
Downpayment
20%
$45,540
Closing costs
1%
$2,277
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$2,665
Mortgage P&I
47%
$1,230
Property Taxes
4%
$104
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651