Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.74% first-year return on $68,799 initial cash invested.
-13.74%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$1,905
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,693 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,905
Total Expenses
$2,693
Mortgage P&I
64%
$1,228
Property Taxes
24%
$464
Home Insurance
5%
$87
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476