Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.22% first-year return on $67,014 initial cash invested.
-3.22%
Cash On Cash
5.46%
Cap Rate
0.94
DSCR
$2,744
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,014
Downpayment
20%
$46,680
Closing costs
1%
$2,334
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,744
Total Expenses
$2,924
Mortgage P&I
41%
$1,131
Property Taxes
14%
$384
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686