Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.2% first-year return on $67,539 initial cash invested.
-9.2%
Cash On Cash
4.15%
Cap Rate
0.65
DSCR
$2,092
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,610 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,539
Downpayment
20%
$47,180
Closing costs
1%
$2,359
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$2,610
Mortgage P&I
60%
$1,249
Property Taxes
13%
$273
Home Insurance
4%
$83
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523