Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.94% first-year return on $67,959 initial cash invested.
-3.94%
Cash On Cash
5.9%
Cap Rate
0.9
DSCR
$2,426
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,649 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,649
Mortgage P&I
53%
$1,295
Property Taxes
4%
$103
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606