Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $67,896 initial cash invested.
-3.08%
Cash On Cash
5.91%
Cap Rate
0.95
DSCR
$2,792
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,896
Downpayment
20%
$47,520
Closing costs
1%
$2,376
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$2,966
Mortgage P&I
44%
$1,233
Property Taxes
11%
$304
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698