Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.57% first-year return on $66,300 initial cash invested.
-1.57%
Cash On Cash
6.43%
Cap Rate
1.01
DSCR
$2,415
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $2,502 expenses = $87 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
$2,415
Total Expenses
$2,502
Mortgage P&I
51%
$1,222
Property Taxes
2%
$40
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604