Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $67,707 initial cash invested.
-16.8%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$2,053
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,053 income − $3,001 expenses = $948 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,707
Downpayment
20%
$47,340
Closing costs
1%
$2,367
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,053
Total Expenses
$3,001
Mortgage P&I
61%
$1,261
Property Taxes
33%
$671
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513