Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.81% first-year return on $67,707 initial cash invested.
-17.81%
Cash On Cash
1.69%
Cap Rate
0.26
DSCR
$1,945
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $2,950 expenses = $1,005 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
$1,945
Total Expenses
$2,950
Mortgage P&I
65%
$1,261
Property Taxes
35%
$671
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486