Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.9% first-year return on $67,329 initial cash invested.
-25.9%
Cash On Cash
-0.84%
Cap Rate
-0.13
DSCR
$623
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$623 income − $2,076 expenses = $1,453 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,329
Downpayment
20%
$46,980
Closing costs
1%
$2,349
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$623
Total Expenses
$2,076
Mortgage P&I
203%
$1,263
Property Taxes
70%
$439
Home Insurance
12%
$75
HOA
0%
$0
Property Management
15%
$93
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$156