Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.03% first-year return on $66,552 initial cash invested.
-16.03%
Cash On Cash
2.21%
Cap Rate
0.34
DSCR
$1,843
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,843 income − $2,732 expenses = $889 out of pocket
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,552
Downpayment
20%
$46,240
Closing costs
1%
$2,312
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,843
Total Expenses
$2,732
Mortgage P&I
67%
$1,240
Property Taxes
28%
$525
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461