Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.05% first-year return on $67,350 initial cash invested.
-8.05%
Cash On Cash
4.37%
Cap Rate
0.69
DSCR
$1,812
Rent
-$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,812 income − $2,264 expenses = $452 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
$1,812
Total Expenses
$2,264
Mortgage P&I
68%
$1,235
Property Taxes
4%
$78
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453