Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $68,988 initial cash invested.
-8.85%
Cash On Cash
4.39%
Cap Rate
0.69
DSCR
$2,631
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,140 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$3,140
Mortgage P&I
49%
$1,292
Property Taxes
19%
$498
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658