Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.81% first-year return on $67,770 initial cash invested.
-1.81%
Cash On Cash
6.82%
Cap Rate
1.01
DSCR
$2,792
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $2,894 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,894
Mortgage P&I
48%
$1,337
Property Taxes
5%
$133
Home Insurance
3%
$83
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698