Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.35% first-year return on $68,043 initial cash invested.
-3.35%
Cash On Cash
5.81%
Cap Rate
0.93
DSCR
$2,427
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,427 income − $2,617 expenses = $190 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,427
Total Expenses
$2,617
Mortgage P&I
51%
$1,247
Property Taxes
5%
$119
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607