Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.18% first-year return on $66,426 initial cash invested.
-9.18%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$1,976
Rent
-$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,426
Downpayment
20%
$46,120
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,976
Total Expenses
$2,484
Mortgage P&I
61%
$1,197
Property Taxes
14%
$269
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494