Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.42% first-year return on $66,216 initial cash invested.
-10.42%
Cash On Cash
3.63%
Cap Rate
0.57
DSCR
$1,544
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $2,119 expenses = $575 out of pocket
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
$1,544
Total Expenses
$2,119
Mortgage P&I
78%
$1,207
Property Taxes
6%
$88
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386