Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.03% first-year return on $67,350 initial cash invested.
-1.03%
Cash On Cash
6.76%
Cap Rate
1.05
DSCR
$3,095
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $3,153 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$3,153
Mortgage P&I
41%
$1,257
Property Taxes
11%
$328
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774