Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $67,770 initial cash invested.
-12.16%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$1,472
Rent
-$687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,472 income − $2,159 expenses = $687 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,472
Total Expenses
$2,159
Mortgage P&I
80%
$1,177
Property Taxes
13%
$186
Home Insurance
6%
$89
HOA
0%
$0
Property Management
15%
$221
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$368