Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.38% first-year return on $67,560 initial cash invested.
-12.38%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$1,527
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $2,224 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,560
Downpayment
20%
$47,200
Closing costs
1%
$2,360
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,527
Total Expenses
$2,224
Mortgage P&I
85%
$1,291
Property Taxes
8%
$116
Home Insurance
6%
$84
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382