Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.02% first-year return on $68,085 initial cash invested.
-12.02%
Cash On Cash
3.26%
Cap Rate
0.53
DSCR
$2,484
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,484 income − $3,166 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,484
Total Expenses
$3,166
Mortgage P&I
50%
$1,230
Property Taxes
24%
$603
Home Insurance
3%
$84
HOA
2%
$57
Property Management
15%
$373
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621