Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.04% first-year return on $66,300 initial cash invested.
-0.04%
Cash On Cash
7.21%
Cap Rate
1.09
DSCR
$2,824
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $2,826 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,824
Total Expenses
$2,826
Mortgage P&I
45%
$1,271
Property Taxes
4%
$119
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706