Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.39% first-year return on $67,350 initial cash invested.
-7.39%
Cash On Cash
4.69%
Cap Rate
0.74
DSCR
$2,284
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $2,699 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,284
Total Expenses
$2,699
Mortgage P&I
54%
$1,242
Property Taxes
12%
$279
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571