Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $69,156 initial cash invested.
-11.59%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$1,314
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,314 income − $1,982 expenses = $668 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
$1,314
Total Expenses
$1,982
Mortgage P&I
92%
$1,204
Property Taxes
4%
$58
Home Insurance
7%
$89
HOA
0%
$0
Property Management
15%
$197
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$328