Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $66,300 initial cash invested.
-20.05%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$1,239
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,239 income − $2,347 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,239
Total Expenses
$2,347
Mortgage P&I
104%
$1,285
Property Taxes
31%
$386
Home Insurance
6%
$80
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310