Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $67,098 initial cash invested.
-6.15%
Cash On Cash
5.24%
Cap Rate
0.8
DSCR
$2,056
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $2,400 expenses = $344 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
$2,056
Total Expenses
$2,400
Mortgage P&I
62%
$1,283
Property Taxes
2%
$47
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514