Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.56% first-year return on $69,198 initial cash invested.
-10.56%
Cash On Cash
3.77%
Cap Rate
0.59
DSCR
$1,798
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,798 income − $2,407 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,198
Downpayment
20%
$48,760
Closing costs
1%
$2,438
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,798
Total Expenses
$2,407
Mortgage P&I
72%
$1,302
Property Taxes
9%
$153
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$450