Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.29% first-year return on $67,182 initial cash invested.
-12.29%
Cash On Cash
3.36%
Cap Rate
0.52
DSCR
$1,850
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $2,538 expenses = $688 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,182
Downpayment
20%
$46,840
Closing costs
1%
$2,342
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$2,538
Mortgage P&I
69%
$1,270
Property Taxes
16%
$296
Home Insurance
5%
$84
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462