Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.64% first-year return on $67,707 initial cash invested.
-2.64%
Cash On Cash
6.14%
Cap Rate
0.96
DSCR
$2,523
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,672 expenses = $149 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
$2,523
Total Expenses
$2,672
Mortgage P&I
50%
$1,259
Property Taxes
5%
$118
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631