Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.37% first-year return on $66,258 initial cash invested.
-2.37%
Cash On Cash
5.91%
Cap Rate
0.99
DSCR
$2,885
Rent
-$131
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,258
Downpayment
20%
$45,960
Closing costs
1%
$2,298
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,885
Total Expenses
$3,016
Mortgage P&I
40%
$1,147
Property Taxes
14%
$401
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721