Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.78% first-year return on $69,240 initial cash invested.
-4.78%
Cash On Cash
5.7%
Cap Rate
0.87
DSCR
$2,540
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $2,816 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,540
Total Expenses
$2,816
Mortgage P&I
52%
$1,332
Property Taxes
7%
$179
Home Insurance
3%
$85
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635