Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.92% first-year return on $66,111 initial cash invested.
-5.92%
Cash On Cash
5.16%
Cap Rate
0.82
DSCR
$2,889
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,889 income − $3,215 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,111
Downpayment
20%
$45,820
Closing costs
1%
$2,291
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,889
Total Expenses
$3,215
Mortgage P&I
41%
$1,195
Property Taxes
20%
$584
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722