Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.88% first-year return on $67,539 initial cash invested.
-5.88%
Cash On Cash
5.41%
Cap Rate
0.83
DSCR
$2,770
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,101 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,101
Mortgage P&I
46%
$1,283
Property Taxes
15%
$404
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692