Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $66,237 initial cash invested.
-10.4%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$1,759
Rent
-$574
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,759
Total Expenses
$2,333
Mortgage P&I
68%
$1,190
Property Taxes
12%
$219
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440