Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.01% first-year return on $67,077 initial cash invested.
-5.01%
Cash On Cash
5.44%
Cap Rate
0.86
DSCR
$2,515
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $2,795 expenses = $280 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
$2,515
Total Expenses
$2,795
Mortgage P&I
49%
$1,239
Property Taxes
11%
$266
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629