Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.96% first-year return on $66,279 initial cash invested.
-12.96%
Cash On Cash
3.11%
Cap Rate
0.48
DSCR
$1,765
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $2,481 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,765
Total Expenses
$2,481
Mortgage P&I
70%
$1,241
Property Taxes
18%
$312
Home Insurance
5%
$80
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441