Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.38% first-year return on $66,237 initial cash invested.
-4.38%
Cash On Cash
5.31%
Cap Rate
0.87
DSCR
$2,151
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,393 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,237
Downpayment
20%
$45,940
Closing costs
1%
$2,297
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$2,393
Mortgage P&I
55%
$1,173
Property Taxes
4%
$82
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538