Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.29% first-year return on $66,279 initial cash invested.
-1.29%
Cash On Cash
6.52%
Cap Rate
1.03
DSCR
$2,716
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,716
Total Expenses
$2,787
Mortgage P&I
45%
$1,212
Property Taxes
7%
$191
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679