Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $67,896 initial cash invested.
-14.9%
Cash On Cash
2.49%
Cap Rate
0.39
DSCR
$1,587
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $2,430 expenses = $843 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,587
Total Expenses
$2,430
Mortgage P&I
80%
$1,273
Property Taxes
20%
$310
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$397