Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.03% first-year return on $67,812 initial cash invested.
-16.03%
Cash On Cash
2.13%
Cap Rate
0.33
DSCR
$1,020
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,020 income − $1,926 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,020
Total Expenses
$1,926
Mortgage P&I
126%
$1,286
Property Taxes
6%
$63
Home Insurance
9%
$87
HOA
0%
$0
Property Management
15%
$153
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$255