Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.77% first-year return on $69,240 initial cash invested.
-1.77%
Cash On Cash
6.29%
Cap Rate
1.01
DSCR
$2,847
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,847 income − $2,949 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,847
Total Expenses
$2,949
Mortgage P&I
45%
$1,267
Property Taxes
4%
$109
Home Insurance
3%
$91
HOA
4%
$115
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712