Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.48% first-year return on $65,880 initial cash invested.
-5.48%
Cash On Cash
5.27%
Cap Rate
0.83
DSCR
$2,247
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,247
Total Expenses
$2,548
Mortgage P&I
54%
$1,212
Property Taxes
8%
$177
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562