Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.86% first-year return on $66,783 initial cash invested.
-3.86%
Cash On Cash
5.25%
Cap Rate
0.9
DSCR
$2,554
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $2,769 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$232k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,783
Downpayment
20%
$46,460
Closing costs
1%
$2,323
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$2,769
Mortgage P&I
44%
$1,130
Property Taxes
12%
$298
Home Insurance
5%
$116
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638