Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $67,329 initial cash invested.
-7.13%
Cash On Cash
4.92%
Cap Rate
0.76
DSCR
$2,564
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $2,964 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$2,964
Mortgage P&I
49%
$1,260
Property Taxes
15%
$390
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641