Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $66,363 initial cash invested.
-7.54%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$2,648
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,065 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,363
Downpayment
20%
$46,060
Closing costs
1%
$2,303
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$3,065
Mortgage P&I
47%
$1,250
Property Taxes
18%
$464
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662