Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $66,300 initial cash invested.
-21.7%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$814
Rent
-$1,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$814 income − $2,013 expenses = $1,199 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
$814
Total Expenses
$2,013
Mortgage P&I
147%
$1,198
Property Taxes
42%
$343
Home Insurance
10%
$80
HOA
0%
$0
Property Management
15%
$122
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$204