Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.39% first-year return on $69,009 initial cash invested.
-5.39%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$2,065
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $2,375 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,009
Downpayment
20%
$48,580
Closing costs
1%
$2,429
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$2,375
Mortgage P&I
61%
$1,250
Property Taxes
2%
$45
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516