Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.09% first-year return on $66,636 initial cash invested.
-6.09%
Cash On Cash
5.38%
Cap Rate
0.81
DSCR
$2,418
Rent
-$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $2,756 expenses = $338 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,636
Downpayment
20%
$46,320
Closing costs
1%
$2,316
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$2,756
Mortgage P&I
53%
$1,280
Property Taxes
10%
$232
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604