Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.35% first-year return on $67,266 initial cash invested.
-3.35%
Cash On Cash
6.25%
Cap Rate
0.94
DSCR
$2,841
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $3,029 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,266
Downpayment
20%
$46,920
Closing costs
1%
$2,346
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$3,029
Mortgage P&I
46%
$1,296
Property Taxes
10%
$285
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710