Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.38% first-year return on $67,980 initial cash invested.
-4.38%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$2,878
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,878
Total Expenses
$3,126
Mortgage P&I
42%
$1,209
Property Taxes
15%
$439
Home Insurance
3%
$83
HOA
0%
$13
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720