Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.29% first-year return on $67,686 initial cash invested.
-1.29%
Cash On Cash
6.34%
Cap Rate
1.03
DSCR
$2,853
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $2,926 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,686
Downpayment
20%
$47,320
Closing costs
1%
$2,366
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$2,926
Mortgage P&I
42%
$1,210
Property Taxes
9%
$249
Home Insurance
3%
$85
HOA
0%
$13
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713