Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.24% first-year return on $68,085 initial cash invested.
-6.24%
Cash On Cash
4.74%
Cap Rate
0.77
DSCR
$1,995
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,995 income − $2,349 expenses = $354 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
$1,995
Total Expenses
$2,349
Mortgage P&I
61%
$1,216
Property Taxes
5%
$91
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499