Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.57% first-year return on $66,342 initial cash invested.
-15.57%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$937
Rent
-$861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$937 income − $1,798 expenses = $861 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
$937
Total Expenses
$1,798
Mortgage P&I
122%
$1,139
Property Taxes
14%
$128
Home Insurance
9%
$82
HOA
0%
$0
Property Management
15%
$141
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$234