Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.73% first-year return on $67,329 initial cash invested.
-11.73%
Cash On Cash
3.39%
Cap Rate
0.53
DSCR
$1,845
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,845
Total Expenses
$2,503
Mortgage P&I
68%
$1,247
Property Taxes
16%
$288
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461