Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $67,392 initial cash invested.
-8.73%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$2,452
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,392
Downpayment
20%
$47,040
Closing costs
1%
$2,352
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,942
Mortgage P&I
47%
$1,159
Property Taxes
21%
$508
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613