Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.13% first-year return on $67,518 initial cash invested.
-6.13%
Cash On Cash
4.57%
Cap Rate
0.77
DSCR
$2,026
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,026 income − $2,371 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,518
Downpayment
20%
$47,160
Closing costs
1%
$2,358
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,026
Total Expenses
$2,371
Mortgage P&I
57%
$1,162
Property Taxes
7%
$132
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506