Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.65% first-year return on $66,888 initial cash invested.
-5.65%
Cash On Cash
4.93%
Cap Rate
0.8
DSCR
$1,960
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $2,275 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,888
Downpayment
20%
$46,560
Closing costs
1%
$2,328
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$2,275
Mortgage P&I
61%
$1,193
Property Taxes
3%
$60
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490