Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.03% first-year return on $68,904 initial cash invested.
-5.03%
Cash On Cash
5.26%
Cap Rate
0.84
DSCR
$2,314
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,314 income − $2,603 expenses = $289 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,904
Downpayment
20%
$48,480
Closing costs
1%
$2,424
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,314
Total Expenses
$2,603
Mortgage P&I
54%
$1,258
Property Taxes
6%
$145
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$578