Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.21% first-year return on $68,820 initial cash invested.
-9.21%
Cash On Cash
4.11%
Cap Rate
0.66
DSCR
$2,365
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,365 income − $2,893 expenses = $528 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,820
Downpayment
20%
$48,400
Closing costs
1%
$2,420
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,365
Total Expenses
$2,893
Mortgage P&I
53%
$1,262
Property Taxes
17%
$408
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591