Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.84% first-year return on $66,342 initial cash invested.
-1.84%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$2,352
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,454 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,454
Mortgage P&I
48%
$1,126
Property Taxes
4%
$97
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588