Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $67,350 initial cash invested.
-9.94%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$1,946
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,946 income − $2,504 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,946
Total Expenses
$2,504
Mortgage P&I
66%
$1,275
Property Taxes
11%
$213
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486