Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.44% first-year return on $66,300 initial cash invested.
-14.44%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$1,824
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $2,622 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,824
Total Expenses
$2,622
Mortgage P&I
66%
$1,209
Property Taxes
25%
$457
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456