Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.07% first-year return on $67,350 initial cash invested.
-1.07%
Cash On Cash
6.26%
Cap Rate
1.05
DSCR
$2,905
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,905 income − $2,965 expenses = $60 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,905
Total Expenses
$2,965
Mortgage P&I
40%
$1,170
Property Taxes
11%
$319
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726