Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.32% first-year return on $67,350 initial cash invested.
-23.32%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$907
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$907 income − $2,216 expenses = $1,309 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
$907
Total Expenses
$2,216
Mortgage P&I
135%
$1,225
Property Taxes
47%
$424
Home Insurance
9%
$82
HOA
6%
$50
Property Management
15%
$136
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$227