Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.39% first-year return on $67,980 initial cash invested.
-3.39%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$2,417
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,417 income − $2,609 expenses = $192 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,980
Downpayment
20%
$47,600
Closing costs
1%
$2,380
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,417
Total Expenses
$2,609
Mortgage P&I
54%
$1,299
Property Taxes
3%
$63
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604