Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.9% first-year return on $67,539 initial cash invested.
-4.9%
Cash On Cash
5.59%
Cap Rate
0.86
DSCR
$2,386
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $2,662 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$2,662
Mortgage P&I
54%
$1,279
Property Taxes
5%
$130
Home Insurance
4%
$84
HOA
1%
$25
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596