Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.37% first-year return on $69,156 initial cash invested.
-4.37%
Cash On Cash
5.1%
Cap Rate
0.86
DSCR
$2,112
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $2,364 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$2,364
Mortgage P&I
57%
$1,204
Property Taxes
3%
$58
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528