Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $68,085 initial cash invested.
-5.34%
Cash On Cash
5.02%
Cap Rate
0.82
DSCR
$2,093
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $2,396 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,093
Total Expenses
$2,396
Mortgage P&I
58%
$1,216
Property Taxes
4%
$91
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523