Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.91% first-year return on $67,077 initial cash invested.
-0.91%
Cash On Cash
6.71%
Cap Rate
1.05
DSCR
$2,953
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,953 income − $3,004 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,953
Total Expenses
$3,004
Mortgage P&I
42%
$1,239
Property Taxes
9%
$266
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738