Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.2% first-year return on $68,799 initial cash invested.
-5.2%
Cash On Cash
5.59%
Cap Rate
0.85
DSCR
$2,591
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $2,889 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,591
Total Expenses
$2,889
Mortgage P&I
51%
$1,320
Property Taxes
9%
$236
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648