Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.64% first-year return on $67,623 initial cash invested.
-23.64%
Cash On Cash
-0.27%
Cap Rate
-0.04
DSCR
$407
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$407 income − $1,739 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$407
Total Expenses
$1,739
Mortgage P&I
310%
$1,262
Property Taxes
49%
$200
Home Insurance
20%
$82
HOA
0%
$0
Property Management
15%
$61
CapEx
4%
$16
Vacancy
0%
$0
Maintenance
4%
$16
Other
25%
$102