Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.58% first-year return on $67,350 initial cash invested.
-10.58%
Cash On Cash
3.67%
Cap Rate
0.59
DSCR
$2,295
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,889 expenses = $594 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
$2,295
Total Expenses
$2,889
Mortgage P&I
53%
$1,221
Property Taxes
21%
$484
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574