Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.87% first-year return on $66,447 initial cash invested.
-8.87%
Cash On Cash
3.72%
Cap Rate
0.64
DSCR
$2,277
Rent
-$491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,447
Downpayment
20%
$46,140
Closing costs
1%
$2,307
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,277
Total Expenses
$2,768
Mortgage P&I
49%
$1,116
Property Taxes
20%
$460
Home Insurance
4%
$96
HOA
0%
$3
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569