Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.12% first-year return on $67,350 initial cash invested.
-2.12%
Cash On Cash
6.67%
Cap Rate
1
DSCR
$2,941
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $3,060 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,941
Total Expenses
$3,060
Mortgage P&I
44%
$1,308
Property Taxes
9%
$258
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735