Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.9% first-year return on $68,169 initial cash invested.
-2.9%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$2,312
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,312 income − $2,477 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,312
Total Expenses
$2,477
Mortgage P&I
52%
$1,208
Property Taxes
3%
$71
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578