Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.61% first-year return on $66,300 initial cash invested.
-6.61%
Cash On Cash
5.05%
Cap Rate
0.78
DSCR
$2,372
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,737 expenses = $365 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
$2,372
Total Expenses
$2,737
Mortgage P&I
52%
$1,237
Property Taxes
12%
$286
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$593