Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.95% first-year return on $66,888 initial cash invested.
-0.95%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$2,467
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $2,520 expenses = $53 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
$2,467
Total Expenses
$2,520
Mortgage P&I
48%
$1,193
Property Taxes
2%
$60
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617