Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $68,610 initial cash invested.
-5.32%
Cash On Cash
5.18%
Cap Rate
0.83
DSCR
$2,256
Rent
-$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $2,560 expenses = $304 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$2,560
Mortgage P&I
56%
$1,255
Property Taxes
6%
$137
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564