Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.52% first-year return on $68,169 initial cash invested.
-4.52%
Cash On Cash
5.21%
Cap Rate
0.86
DSCR
$2,138
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,395 expenses = $257 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
$2,138
Total Expenses
$2,395
Mortgage P&I
56%
$1,208
Property Taxes
3%
$71
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534