Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.64% first-year return on $67,560 initial cash invested.
-4.64%
Cash On Cash
5.38%
Cap Rate
0.86
DSCR
$2,287
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $2,548 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,287
Total Expenses
$2,548
Mortgage P&I
54%
$1,228
Property Taxes
6%
$144
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572