Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.49% first-year return on $66,237 initial cash invested.
-4.49%
Cash On Cash
5.28%
Cap Rate
0.86
DSCR
$2,136
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $2,384 expenses = $248 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
$2,136
Total Expenses
$2,384
Mortgage P&I
55%
$1,173
Property Taxes
4%
$82
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534