Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.84% first-year return on $67,140 initial cash invested.
-4.84%
Cash On Cash
5.57%
Cap Rate
0.86
DSCR
$2,273
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $2,544 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,140
Downpayment
20%
$46,800
Closing costs
1%
$2,340
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,273
Total Expenses
$2,544
Mortgage P&I
56%
$1,267
Property Taxes
5%
$104
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568