Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.23% first-year return on $66,300 initial cash invested.
-1.23%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$2,371
Rent
-$68
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
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,371
Total Expenses
$2,439
Mortgage P&I
48%
$1,146
Property Taxes
2%
$41
Home Insurance
3%
$80
HOA
1%
$33
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593