Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.7% first-year return on $66,321 initial cash invested.
-12.7%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$1,630
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,630 income − $2,332 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,321
Downpayment
20%
$46,020
Closing costs
1%
$2,301
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,630
Total Expenses
$2,332
Mortgage P&I
74%
$1,208
Property Taxes
15%
$240
Home Insurance
5%
$82
HOA
1%
$20
Property Management
15%
$244
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$408