Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.02% first-year return on $67,707 initial cash invested.
-2.02%
Cash On Cash
5.96%
Cap Rate
0.99
DSCR
$2,563
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $2,677 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,707
Downpayment
20%
$47,340
Closing costs
1%
$2,367
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$2,677
Mortgage P&I
46%
$1,186
Property Taxes
6%
$145
Home Insurance
4%
$115
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641