Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.77% first-year return on $67,224 initial cash invested.
-1.77%
Cash On Cash
6.39%
Cap Rate
1
DSCR
$2,481
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,580 expenses = $99 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
$2,481
Total Expenses
$2,580
Mortgage P&I
50%
$1,248
Property Taxes
2%
$58
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620