Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $66,300 initial cash invested.
-13.14%
Cash On Cash
3.03%
Cap Rate
0.48
DSCR
$2,211
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $2,937 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,211
Total Expenses
$2,937
Mortgage P&I
55%
$1,219
Property Taxes
25%
$546
Home Insurance
4%
$80
HOA
1%
$31
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$553