Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.48% first-year return on $69,219 initial cash invested.
-14.48%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$1,522
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,522 income − $2,357 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,522
Total Expenses
$2,357
Mortgage P&I
81%
$1,238
Property Taxes
20%
$301
Home Insurance
6%
$88
HOA
0%
$0
Property Management
15%
$228
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$380