Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.76% first-year return on $67,560 initial cash invested.
-7.76%
Cash On Cash
4.58%
Cap Rate
0.73
DSCR
$2,597
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $3,034 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$3,034
Mortgage P&I
48%
$1,234
Property Taxes
20%
$507
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649