Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.61% first-year return on $67,833 initial cash invested.
-20.61%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$557
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$557 income − $1,722 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,833
Downpayment
20%
$47,460
Closing costs
1%
$2,373
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$557
Total Expenses
$1,722
Mortgage P&I
218%
$1,216
Property Taxes
27%
$153
Home Insurance
15%
$86
HOA
0%
$0
Property Management
15%
$84
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$139