Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.6% first-year return on $66,258 initial cash invested.
-8.6%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$2,276
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$2,751
Mortgage P&I
50%
$1,139
Property Taxes
20%
$449
Home Insurance
3%
$71
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569