Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $65,943 initial cash invested.
-17.83%
Cash On Cash
1.47%
Cap Rate
0.23
DSCR
$1,140
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,140 income − $2,120 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,943
Downpayment
20%
$45,660
Closing costs
1%
$2,283
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,140
Total Expenses
$2,120
Mortgage P&I
106%
$1,214
Property Taxes
24%
$276
Home Insurance
7%
$82
HOA
0%
$0
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285