Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.91% first-year return on $66,300 initial cash invested.
-3.91%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$2,935
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,935
Total Expenses
$3,151
Mortgage P&I
39%
$1,158
Property Taxes
17%
$505
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734