Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.88% first-year return on $68,190 initial cash invested.
-5.88%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$2,633
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,633
Total Expenses
$2,967
Mortgage P&I
47%
$1,237
Property Taxes
15%
$383
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658