Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.4% first-year return on $67,707 initial cash invested.
-17.4%
Cash On Cash
1.82%
Cap Rate
0.28
DSCR
$1,991
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,991 income − $2,973 expenses = $982 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
$1,991
Total Expenses
$2,973
Mortgage P&I
63%
$1,261
Property Taxes
34%
$671
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498