Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.32% first-year return on $67,350 initial cash invested.
-26.32%
Cash On Cash
-1.17%
Cap Rate
-0.19
DSCR
$584
Rent
-$1,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$584 income − $2,061 expenses = $1,477 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$584
Total Expenses
$2,061
Mortgage P&I
210%
$1,225
Property Taxes
73%
$424
Home Insurance
14%
$82
HOA
9%
$50
Property Management
15%
$88
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$146