Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $67,077 initial cash invested.
-14.49%
Cash On Cash
2.74%
Cap Rate
0.41
DSCR
$1,429
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $2,239 expenses = $810 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,077
Downpayment
20%
$46,740
Closing costs
1%
$2,337
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,429
Total Expenses
$2,239
Mortgage P&I
90%
$1,286
Property Taxes
13%
$186
Home Insurance
6%
$82
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$357