Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.1% first-year return on $66,279 initial cash invested.
-6.1%
Cash On Cash
4.71%
Cap Rate
0.8
DSCR
$2,704
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$3,041
Mortgage P&I
42%
$1,132
Property Taxes
20%
$531
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676