Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.37% first-year return on $68,085 initial cash invested.
-3.37%
Cash On Cash
5.93%
Cap Rate
0.93
DSCR
$2,698
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $2,889 expenses = $191 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$2,889
Mortgage P&I
47%
$1,261
Property Taxes
8%
$229
Home Insurance
3%
$84
HOA
1%
$20
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674