Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $67,329 initial cash invested.
-10.6%
Cash On Cash
3.88%
Cap Rate
0.59
DSCR
$1,799
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,799 income − $2,394 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,799
Total Expenses
$2,394
Mortgage P&I
71%
$1,282
Property Taxes
9%
$166
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450