Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.75% first-year return on $66,741 initial cash invested.
-2.75%
Cash On Cash
6.09%
Cap Rate
0.97
DSCR
$2,811
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $2,964 expenses = $153 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,741
Downpayment
20%
$46,420
Closing costs
1%
$2,321
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$2,964
Mortgage P&I
43%
$1,219
Property Taxes
11%
$314
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703