Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.41% first-year return on $67,602 initial cash invested.
-5.41%
Cash On Cash
5.39%
Cap Rate
0.84
DSCR
$2,658
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $2,963 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,658
Total Expenses
$2,963
Mortgage P&I
47%
$1,260
Property Taxes
13%
$344
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664