Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.22% first-year return on $69,240 initial cash invested.
-2.22%
Cash On Cash
6.15%
Cap Rate
0.99
DSCR
$2,797
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,797 income − $2,925 expenses = $128 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
$2,797
Total Expenses
$2,925
Mortgage P&I
45%
$1,267
Property Taxes
4%
$109
Home Insurance
3%
$91
HOA
4%
$115
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699