Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $67,728 initial cash invested.
-7.81%
Cash On Cash
4.73%
Cap Rate
0.72
DSCR
$2,043
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $2,484 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,728
Downpayment
20%
$47,360
Closing costs
1%
$2,368
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$2,484
Mortgage P&I
63%
$1,292
Property Taxes
6%
$123
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511