Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $68,799 initial cash invested.
-13.47%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$2,111
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $2,883 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,799
Downpayment
20%
$48,380
Closing costs
1%
$2,419
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,111
Total Expenses
$2,883
Mortgage P&I
58%
$1,228
Property Taxes
27%
$577
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528