Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $66,300 initial cash invested.
-9.41%
Cash On Cash
3.82%
Cap Rate
0.61
DSCR
$1,470
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,470 income − $1,990 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,470
Total Expenses
$1,990
Mortgage P&I
81%
$1,193
Property Taxes
1%
$11
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368