Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.01% first-year return on $67,350 initial cash invested.
-10.01%
Cash On Cash
3.82%
Cap Rate
0.6
DSCR
$1,651
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,651 income − $2,213 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,651
Total Expenses
$2,213
Mortgage P&I
75%
$1,244
Property Taxes
6%
$94
Home Insurance
5%
$82
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413