Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $68,883 initial cash invested.
-9.67%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$2,157
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,712 expenses = $555 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$2,712
Mortgage P&I
56%
$1,218
Property Taxes
17%
$357
Home Insurance
4%
$96
HOA
0%
$6
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539