Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.43% first-year return on $68,190 initial cash invested.
-7.43%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$2,406
Rent
-$422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,828 expenses = $422 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,828
Mortgage P&I
50%
$1,207
Property Taxes
16%
$382
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602