Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.49% first-year return on $66,069 initial cash invested.
-1.49%
Cash On Cash
6.57%
Cap Rate
1.01
DSCR
$2,482
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,482 income − $2,564 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,069
Downpayment
20%
$45,780
Closing costs
1%
$2,289
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,482
Total Expenses
$2,564
Mortgage P&I
50%
$1,237
Property Taxes
2%
$55
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620