Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.08% first-year return on $67,560 initial cash invested.
-8.08%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$2,055
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,510 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$2,510
Mortgage P&I
60%
$1,230
Property Taxes
10%
$210
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514