Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.43% first-year return on $66,510 initial cash invested.
-3.43%
Cash On Cash
5.97%
Cap Rate
0.93
DSCR
$2,457
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,510
Downpayment
20%
$46,200
Closing costs
1%
$2,310
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,647
Mortgage P&I
51%
$1,241
Property Taxes
6%
$145
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614