Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $66,300 initial cash invested.
-22.15%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$761
Rent
-$1,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$761 income − $1,985 expenses = $1,224 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
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
$761
Total Expenses
$1,985
Mortgage P&I
157%
$1,198
Property Taxes
45%
$343
Home Insurance
11%
$80
HOA
0%
$0
Property Management
15%
$114
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$190