Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.79% first-year return on $65,943 initial cash invested.
-9.79%
Cash On Cash
4.08%
Cap Rate
0.63
DSCR
$2,218
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,218 income − $2,756 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,218
Total Expenses
$2,756
Mortgage P&I
55%
$1,226
Property Taxes
17%
$385
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554