Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.33% first-year return on $67,875 initial cash invested.
-4.33%
Cash On Cash
5.52%
Cap Rate
0.89
DSCR
$2,696
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,875
Downpayment
20%
$47,500
Closing costs
1%
$2,375
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,696
Total Expenses
$2,941
Mortgage P&I
46%
$1,230
Property Taxes
12%
$334
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674