Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.99% first-year return on $67,770 initial cash invested.
-2.99%
Cash On Cash
6.01%
Cap Rate
0.95
DSCR
$2,729
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,729 income − $2,898 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,729
Total Expenses
$2,898
Mortgage P&I
46%
$1,246
Property Taxes
10%
$260
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682