Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.4% first-year return on $67,791 initial cash invested.
-7.4%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$2,172
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,172 income − $2,590 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,791
Downpayment
20%
$47,420
Closing costs
1%
$2,371
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,172
Total Expenses
$2,590
Mortgage P&I
57%
$1,232
Property Taxes
11%
$229
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$543