Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.72% first-year return on $66,342 initial cash invested.
-11.72%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$1,348
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,348 income − $1,996 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,342
Downpayment
20%
$46,040
Closing costs
1%
$2,302
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,348
Total Expenses
$1,996
Mortgage P&I
85%
$1,139
Property Taxes
10%
$128
Home Insurance
6%
$82
HOA
0%
$0
Property Management
15%
$202
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$337