Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $67,350 initial cash invested.
-17.8%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$1,104
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,104 income − $2,103 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,104
Total Expenses
$2,103
Mortgage P&I
110%
$1,214
Property Taxes
25%
$277
Home Insurance
7%
$82
HOA
0%
$0
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276