Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $67,812 initial cash invested.
-9.59%
Cash On Cash
4.21%
Cap Rate
0.64
DSCR
$1,865
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $2,407 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,865
Total Expenses
$2,407
Mortgage P&I
70%
$1,300
Property Taxes
7%
$126
Home Insurance
5%
$85
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466