Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.21% first-year return on $68,169 initial cash invested.
-4.21%
Cash On Cash
5.83%
Cap Rate
0.89
DSCR
$2,407
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,646 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,169
Downpayment
20%
$47,780
Closing costs
1%
$2,389
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,407
Total Expenses
$2,646
Mortgage P&I
54%
$1,304
Property Taxes
3%
$84
Home Insurance
3%
$84
HOA
1%
$19
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602