Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.55% first-year return on $67,014 initial cash invested.
-4.55%
Cash On Cash
5.48%
Cap Rate
0.88
DSCR
$2,823
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $3,077 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$3,077
Mortgage P&I
43%
$1,206
Property Taxes
15%
$420
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706