Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $69,219 initial cash invested.
-5.15%
Cash On Cash
5.61%
Cap Rate
0.85
DSCR
$2,471
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $2,768 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,471
Total Expenses
$2,768
Mortgage P&I
54%
$1,339
Property Taxes
6%
$157
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618