Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $68,190 initial cash invested.
-23.33%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$1,329
Rent
-$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,329 income − $2,655 expenses = $1,326 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,329
Total Expenses
$2,655
Mortgage P&I
96%
$1,282
Property Taxes
49%
$652
Home Insurance
6%
$84
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332