Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.59% first-year return on $68,064 initial cash invested.
-5.59%
Cash On Cash
5.27%
Cap Rate
0.82
DSCR
$2,378
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,378 income − $2,695 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,064
Downpayment
20%
$47,680
Closing costs
1%
$2,384
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,378
Total Expenses
$2,695
Mortgage P&I
53%
$1,268
Property Taxes
8%
$202
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$594