Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.31% first-year return on $65,880 initial cash invested.
-0.31%
Cash On Cash
6.72%
Cap Rate
1.1
DSCR
$3,313
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,313 income − $3,330 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,313
Total Expenses
$3,330
Mortgage P&I
35%
$1,161
Property Taxes
14%
$478
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828