Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $68,001 initial cash invested.
-3.83%
Cash On Cash
5.82%
Cap Rate
0.91
DSCR
$2,662
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $2,879 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,001
Downpayment
20%
$47,620
Closing costs
1%
$2,381
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$2,879
Mortgage P&I
48%
$1,265
Property Taxes
8%
$221
Home Insurance
3%
$84
HOA
1%
$32
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666