Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.01% first-year return on $65,922 initial cash invested.
-6.01%
Cash On Cash
4.96%
Cap Rate
0.8
DSCR
$2,174
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,504 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,922
Downpayment
20%
$45,640
Closing costs
1%
$2,282
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$2,504
Mortgage P&I
55%
$1,187
Property Taxes
8%
$168
Home Insurance
4%
$80
HOA
1%
$25
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544