Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $67,623 initial cash invested.
-24.29%
Cash On Cash
-0.47%
Cap Rate
-0.07
DSCR
$338
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$338 income − $1,707 expenses = $1,369 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
$338
Total Expenses
$1,707
Mortgage P&I
373%
$1,262
Property Taxes
59%
$200
Home Insurance
24%
$82
HOA
0%
$0
Property Management
15%
$51
CapEx
4%
$14
Vacancy
0%
$0
Maintenance
4%
$14
Other
25%
$84