Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.12% first-year return on $67,350 initial cash invested.
-16.12%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$1,048
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,048 income − $1,953 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,048
Total Expenses
$1,953
Mortgage P&I
119%
$1,244
Property Taxes
12%
$124
Home Insurance
8%
$82
HOA
0%
$0
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$262