Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.69% first-year return on $66,300 initial cash invested.
-4.69%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$1,884
Rent
-$259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $2,143 expenses = $259 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,884
Total Expenses
$2,143
Mortgage P&I
61%
$1,148
Property Taxes
1%
$11
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471