Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.62% first-year return on $68,043 initial cash invested.
-10.62%
Cash On Cash
3.72%
Cap Rate
0.58
DSCR
$1,672
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $2,274 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,043
Downpayment
20%
$47,660
Closing costs
1%
$2,383
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,672
Total Expenses
$2,274
Mortgage P&I
76%
$1,274
Property Taxes
5%
$86
Home Insurance
5%
$84
HOA
2%
$27
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418