Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.81% first-year return on $66,174 initial cash invested.
-3.81%
Cash On Cash
5.4%
Cap Rate
0.9
DSCR
$2,470
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,680 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,174
Downpayment
20%
$45,880
Closing costs
1%
$2,294
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,680
Mortgage P&I
46%
$1,143
Property Taxes
10%
$246
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618