Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.6% first-year return on $67,371 initial cash invested.
-1.6%
Cash On Cash
6.25%
Cap Rate
1.03
DSCR
$3,006
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,096 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,096
Mortgage P&I
40%
$1,194
Property Taxes
12%
$346
Home Insurance
3%
$98
HOA
1%
$15
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752