Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $68,127 initial cash invested.
-9.04%
Cash On Cash
4.4%
Cap Rate
0.67
DSCR
$1,947
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,460 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,127
Downpayment
20%
$47,740
Closing costs
1%
$2,387
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,947
Total Expenses
$2,460
Mortgage P&I
67%
$1,311
Property Taxes
6%
$126
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487