Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.54% first-year return on $66,132 initial cash invested.
-2.54%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$2,388
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $2,528 expenses = $140 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,132
Downpayment
20%
$45,840
Closing costs
1%
$2,292
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$2,528
Mortgage P&I
48%
$1,137
Property Taxes
7%
$162
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597