Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $68,064 initial cash invested.
-7.05%
Cash On Cash
4.37%
Cap Rate
0.73
DSCR
$2,032
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $2,432 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,064
Downpayment
20%
$47,680
Closing costs
1%
$2,384
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$2,432
Mortgage P&I
58%
$1,187
Property Taxes
7%
$140
Home Insurance
6%
$130
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508