Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $66,531 initial cash invested.
-10.77%
Cash On Cash
3.81%
Cap Rate
0.58
DSCR
$1,603
Rent
-$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,603 income − $2,200 expenses = $597 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,531
Downpayment
20%
$46,220
Closing costs
1%
$2,311
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,603
Total Expenses
$2,200
Mortgage P&I
79%
$1,266
Property Taxes
5%
$82
Home Insurance
5%
$83
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401