Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.38% first-year return on $66,825 initial cash invested.
-11.38%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$1,545
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $2,179 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,825
Downpayment
20%
$46,500
Closing costs
1%
$2,325
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,545
Total Expenses
$2,179
Mortgage P&I
78%
$1,203
Property Taxes
10%
$150
Home Insurance
5%
$84
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386