Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.95% first-year return on $67,938 initial cash invested.
-5.95%
Cash On Cash
5.5%
Cap Rate
0.82
DSCR
$2,595
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $2,932 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$2,932
Mortgage P&I
51%
$1,322
Property Taxes
11%
$278
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649