Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.24% first-year return on $68,085 initial cash invested.
-14.24%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$2,403
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $3,211 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,085
Downpayment
20%
$47,700
Closing costs
1%
$2,385
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,403
Total Expenses
$3,211
Mortgage P&I
53%
$1,266
Property Taxes
29%
$708
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601