Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.81% first-year return on $66,279 initial cash invested.
-5.81%
Cash On Cash
5.07%
Cap Rate
0.8
DSCR
$2,119
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $2,440 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,119
Total Expenses
$2,440
Mortgage P&I
57%
$1,208
Property Taxes
6%
$134
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530