Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $67,056 initial cash invested.
-8.25%
Cash On Cash
4.44%
Cap Rate
0.7
DSCR
$2,195
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $2,656 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,056
Downpayment
20%
$46,720
Closing costs
1%
$2,336
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,195
Total Expenses
$2,656
Mortgage P&I
56%
$1,238
Property Taxes
13%
$280
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549