Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.95% first-year return on $65,922 initial cash invested.
-7.95%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$1,968
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,968 income − $2,405 expenses = $437 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
$1,968
Total Expenses
$2,405
Mortgage P&I
60%
$1,187
Property Taxes
9%
$168
Home Insurance
4%
$80
HOA
1%
$25
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492