Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $66,216 initial cash invested.
-2.92%
Cash On Cash
5.95%
Cap Rate
0.94
DSCR
$2,336
Rent
-$161
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,216
Downpayment
20%
$45,920
Closing costs
1%
$2,296
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,497
Mortgage P&I
52%
$1,207
Property Taxes
4%
$88
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584