Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.92% first-year return on $66,300 initial cash invested.
-28.92%
Cash On Cash
-1.88%
Cap Rate
-0.29
DSCR
$0
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,598 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.1%
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
$0
Total Expenses
$1,598
Mortgage P&I
12370000%
$1,237
Property Taxes
2860000%
$286
Home Insurance
750000%
$75
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0