Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.47% first-year return on $66,279 initial cash invested.
-0.47%
Cash On Cash
6.67%
Cap Rate
1.08
DSCR
$3,129
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,129 income − $3,155 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,129
Total Expenses
$3,155
Mortgage P&I
38%
$1,179
Property Taxes
12%
$365
Home Insurance
3%
$80
HOA
1%
$30
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782