Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.16% first-year return on $67,245 initial cash invested.
-1.16%
Cash On Cash
5.93%
Cap Rate
1.02
DSCR
$2,249
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $2,314 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,245
Downpayment
20%
$46,900
Closing costs
1%
$2,345
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$2,314
Mortgage P&I
50%
$1,134
Property Taxes
1%
$18
Home Insurance
4%
$83
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562