Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.69% first-year return on $67,098 initial cash invested.
-7.69%
Cash On Cash
4.77%
Cap Rate
0.72
DSCR
$1,894
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,324 expenses = $430 out of pocket
Investment Breakdown
|
Purchase Price
$234k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,098
Downpayment
20%
$46,760
Closing costs
1%
$2,338
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,894
Total Expenses
$2,324
Mortgage P&I
68%
$1,283
Property Taxes
2%
$47
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474