Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.11% first-year return on $67,665 initial cash invested.
-2.11%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$2,734
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,853
Mortgage P&I
43%
$1,177
Property Taxes
10%
$276
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684