Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.16% first-year return on $67,224 initial cash invested.
-5.16%
Cash On Cash
5.46%
Cap Rate
0.85
DSCR
$2,358
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,647 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,358
Total Expenses
$2,647
Mortgage P&I
53%
$1,261
Property Taxes
7%
$172
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590