Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.36% first-year return on $66,300 initial cash invested.
-1.36%
Cash On Cash
6.5%
Cap Rate
1.02
DSCR
$2,439
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $2,514 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,439
Total Expenses
$2,514
Mortgage P&I
50%
$1,222
Property Taxes
2%
$40
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610