Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.92% first-year return on $69,282 initial cash invested.
-1.92%
Cash On Cash
5.86%
Cap Rate
0.99
DSCR
$2,610
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $2,721 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$2,721
Mortgage P&I
46%
$1,200
Property Taxes
7%
$171
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652