Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.65% first-year return on $69,135 initial cash invested.
-4.65%
Cash On Cash
5.59%
Cap Rate
0.88
DSCR
$2,900
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $3,168 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,135
Downpayment
20%
$48,700
Closing costs
1%
$2,435
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$3,168
Mortgage P&I
44%
$1,287
Property Taxes
14%
$409
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725