Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.32% first-year return on $67,497 initial cash invested.
-20.32%
Cash On Cash
0.92%
Cap Rate
0.14
DSCR
$644
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$644 income − $1,787 expenses = $1,143 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
$644
Total Expenses
$1,787
Mortgage P&I
202%
$1,298
Property Taxes
11%
$74
Home Insurance
13%
$84
HOA
3%
$21
Property Management
15%
$97
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$161