Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $67,497 initial cash invested.
-19.75%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$703
Rent
-$1,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$703 income − $1,814 expenses = $1,111 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,497
Downpayment
20%
$47,140
Closing costs
1%
$2,357
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$703
Total Expenses
$1,814
Mortgage P&I
185%
$1,298
Property Taxes
11%
$74
Home Insurance
12%
$84
HOA
3%
$21
Property Management
15%
$105
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$176