Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.12% first-year return on $69,156 initial cash invested.
-0.12%
Cash On Cash
6.78%
Cap Rate
1.08
DSCR
$2,711
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $2,718 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,156
Downpayment
20%
$48,720
Closing costs
1%
$2,436
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,711
Total Expenses
$2,718
Mortgage P&I
47%
$1,276
Property Taxes
2%
$53
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678