Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $66,342 initial cash invested.
-5.19%
Cash On Cash
5.38%
Cap Rate
0.84
DSCR
$2,240
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,240 income − $2,527 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,240
Total Expenses
$2,527
Mortgage P&I
55%
$1,229
Property Taxes
6%
$138
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560