Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.77% first-year return on $66,300 initial cash invested.
-5.77%
Cash On Cash
5.25%
Cap Rate
0.82
DSCR
$2,474
Rent
-$319
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
7.0%
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
$2,474
Total Expenses
$2,793
Mortgage P&I
50%
$1,227
Property Taxes
12%
$299
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618