Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.52% first-year return on $66,300 initial cash invested.
-2.52%
Cash On Cash
6.39%
Cap Rate
0.98
DSCR
$2,793
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,793 income − $2,932 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,793
Total Expenses
$2,932
Mortgage P&I
45%
$1,252
Property Taxes
9%
$257
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698