Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $66,090 initial cash invested.
-7.03%
Cash On Cash
4.72%
Cap Rate
0.75
DSCR
$2,105
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,492 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,105
Total Expenses
$2,492
Mortgage P&I
57%
$1,203
Property Taxes
9%
$199
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526