Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $67,833 initial cash invested.
-19.46%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$681
Rent
-$1,100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$681 income − $1,781 expenses = $1,100 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
$681
Total Expenses
$1,781
Mortgage P&I
179%
$1,216
Property Taxes
22%
$153
Home Insurance
13%
$86
HOA
0%
$0
Property Management
15%
$102
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$170