Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.07% first-year return on $68,673 initial cash invested.
-17.07%
Cash On Cash
1.72%
Cap Rate
0.27
DSCR
$1,144
Rent
-$977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,144 income − $2,121 expenses = $977 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,673
Downpayment
20%
$48,260
Closing costs
1%
$2,413
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,144
Total Expenses
$2,121
Mortgage P&I
112%
$1,277
Property Taxes
18%
$208
Home Insurance
8%
$86
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286