Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.64% first-year return on $67,224 initial cash invested.
-2.64%
Cash On Cash
6.12%
Cap Rate
0.96
DSCR
$2,389
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,389 income − $2,537 expenses = $148 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
$2,389
Total Expenses
$2,537
Mortgage P&I
52%
$1,248
Property Taxes
2%
$58
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597