Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.17% first-year return on $68,190 initial cash invested.
-3.17%
Cash On Cash
5.98%
Cap Rate
0.95
DSCR
$2,906
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,086 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,086
Mortgage P&I
43%
$1,256
Property Taxes
12%
$352
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726