Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.39% first-year return on $67,350 initial cash invested.
-2.39%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$2,647
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,647
Total Expenses
$2,781
Mortgage P&I
45%
$1,195
Property Taxes
8%
$216
Home Insurance
3%
$82
HOA
1%
$17
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662