Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $66,090 initial cash invested.
-10.77%
Cash On Cash
3.79%
Cap Rate
0.59
DSCR
$2,065
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,658 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$2,658
Mortgage P&I
60%
$1,233
Property Taxes
17%
$353
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516