Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.39% first-year return on $67,224 initial cash invested.
-1.39%
Cash On Cash
6.51%
Cap Rate
1.02
DSCR
$2,523
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,601 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,224
Downpayment
20%
$46,880
Closing costs
1%
$2,344
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,601
Mortgage P&I
49%
$1,248
Property Taxes
2%
$58
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631