Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.02% first-year return on $67,938 initial cash invested.
-6.02%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$2,236
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,577 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,938
Downpayment
20%
$47,560
Closing costs
1%
$2,378
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,236
Total Expenses
$2,577
Mortgage P&I
55%
$1,228
Property Taxes
9%
$197
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559