Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.26% first-year return on $68,148 initial cash invested.
-8.26%
Cash On Cash
4.31%
Cap Rate
0.69
DSCR
$1,988
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,457 expenses = $469 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,148
Downpayment
20%
$47,760
Closing costs
1%
$2,388
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$2,457
Mortgage P&I
63%
$1,247
Property Taxes
9%
$169
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497