Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.14% first-year return on $66,111 initial cash invested.
-3.14%
Cash On Cash
6.02%
Cap Rate
0.96
DSCR
$3,182
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,182 income − $3,355 expenses = $173 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
$3,182
Total Expenses
$3,355
Mortgage P&I
38%
$1,195
Property Taxes
18%
$584
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796