Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.04% first-year return on $54,258 initial cash invested.
-28.04%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$1,109
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,109 income − $2,377 expenses = $1,268 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$1,109
Total Expenses
$2,377
Mortgage P&I
110%
$1,217
Property Taxes
18%
$199
Home Insurance
7%
$80
HOA
32%
$350
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$277