Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.1% first-year return on $69,030 initial cash invested.
-0.1%
Cash On Cash
6.27%
Cap Rate
1.08
DSCR
$2,488
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,494 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,488
Total Expenses
$2,494
Mortgage P&I
47%
$1,175
Property Taxes
1%
$36
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622