Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.86% first-year return on $67,182 initial cash invested.
-0.86%
Cash On Cash
6.89%
Cap Rate
1.06
DSCR
$3,080
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $3,128 expenses = $48 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
$3,080
Total Expenses
$3,128
Mortgage P&I
41%
$1,270
Property Taxes
10%
$296
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770