Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.51% first-year return on $67,644 initial cash invested.
-3.51%
Cash On Cash
5.73%
Cap Rate
0.93
DSCR
$2,902
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $3,100 expenses = $198 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,644
Downpayment
20%
$47,280
Closing costs
1%
$2,364
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$3,100
Mortgage P&I
42%
$1,211
Property Taxes
14%
$412
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726