Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.1% first-year return on $67,350 initial cash invested.
-3.1%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$2,232
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $2,406 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,232
Total Expenses
$2,406
Mortgage P&I
54%
$1,204
Property Taxes
2%
$49
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558