Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $67,434 initial cash invested.
-10.32%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$1,770
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $2,350 expenses = $580 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,434
Downpayment
20%
$47,080
Closing costs
1%
$2,354
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,770
Total Expenses
$2,350
Mortgage P&I
66%
$1,171
Property Taxes
13%
$226
Home Insurance
6%
$103
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442