Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.24% first-year return on $67,560 initial cash invested.
-1.24%
Cash On Cash
7.03%
Cap Rate
1.05
DSCR
$3,250
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $3,320 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$3,320
Mortgage P&I
41%
$1,322
Property Taxes
11%
$355
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812