Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.5% first-year return on $67,371 initial cash invested.
-1.5%
Cash On Cash
6.04%
Cap Rate
1.02
DSCR
$2,599
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $2,683 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,371
Downpayment
20%
$47,020
Closing costs
1%
$2,351
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,599
Total Expenses
$2,683
Mortgage P&I
45%
$1,164
Property Taxes
7%
$180
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650