Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.47% first-year return on $69,093 initial cash invested.
-3.47%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$3,078
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $3,278 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,093
Downpayment
20%
$48,660
Closing costs
1%
$2,433
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,278
Mortgage P&I
40%
$1,222
Property Taxes
16%
$487
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770