Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.47% first-year return on $68,610 initial cash invested.
-0.47%
Cash On Cash
7.2%
Cap Rate
1.08
DSCR
$3,478
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,478 income − $3,505 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,478
Total Expenses
$3,505
Mortgage P&I
38%
$1,334
Property Taxes
12%
$413
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870