Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $67,350 initial cash invested.
-6.79%
Cash On Cash
4.84%
Cap Rate
0.78
DSCR
$2,704
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $3,085 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$3,085
Mortgage P&I
45%
$1,221
Property Taxes
18%
$484
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676