Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.29% first-year return on $68,883 initial cash invested.
-8.29%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$2,308
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,784 expenses = $476 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
$2,308
Total Expenses
$2,784
Mortgage P&I
53%
$1,218
Property Taxes
15%
$357
Home Insurance
4%
$96
HOA
0%
$6
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577