Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $68,274 initial cash invested.
-14.66%
Cash On Cash
2.51%
Cap Rate
0.39
DSCR
$1,501
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,501 income − $2,335 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,274
Downpayment
20%
$47,880
Closing costs
1%
$2,394
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,501
Total Expenses
$2,335
Mortgage P&I
85%
$1,274
Property Taxes
17%
$255
Home Insurance
6%
$86
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375