Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.45% first-year return on $67,812 initial cash invested.
-5.45%
Cash On Cash
5.6%
Cap Rate
0.84
DSCR
$2,612
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $2,920 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,812
Downpayment
20%
$47,440
Closing costs
1%
$2,372
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$2,920
Mortgage P&I
50%
$1,311
Property Taxes
10%
$272
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653