Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.13% first-year return on $67,707 initial cash invested.
-4.13%
Cash On Cash
5.68%
Cap Rate
0.89
DSCR
$2,364
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,597 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,707
Downpayment
20%
$47,340
Closing costs
1%
$2,367
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$2,597
Mortgage P&I
53%
$1,259
Property Taxes
5%
$118
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591