Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $66,216 initial cash invested.
-10.89%
Cash On Cash
3.86%
Cap Rate
0.59
DSCR
$1,942
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,942 income − $2,543 expenses = $601 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,942
Total Expenses
$2,543
Mortgage P&I
65%
$1,261
Property Taxes
15%
$286
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486