Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.28% first-year return on $67,434 initial cash invested.
-12.28%
Cash On Cash
3.19%
Cap Rate
0.5
DSCR
$1,481
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $2,171 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,481
Total Expenses
$2,171
Mortgage P&I
85%
$1,257
Property Taxes
8%
$117
Home Insurance
6%
$87
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370