Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $66,300 initial cash invested.
-21.56%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$826
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$826 income − $2,017 expenses = $1,191 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
$826
Total Expenses
$2,017
Mortgage P&I
145%
$1,198
Property Taxes
42%
$343
Home Insurance
10%
$80
HOA
0%
$0
Property Management
15%
$124
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$206