Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.34% first-year return on $67,602 initial cash invested.
-12.34%
Cash On Cash
3.35%
Cap Rate
0.51
DSCR
$1,811
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $2,506 expenses = $695 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,811
Total Expenses
$2,506
Mortgage P&I
71%
$1,283
Property Taxes
15%
$268
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$453