Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.33% first-year return on $68,526 initial cash invested.
-1.33%
Cash On Cash
6.42%
Cap Rate
1.04
DSCR
$3,093
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $3,169 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,526
Downpayment
20%
$48,120
Closing costs
1%
$2,406
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,169
Mortgage P&I
40%
$1,239
Property Taxes
11%
$339
Home Insurance
3%
$86
HOA
1%
$20
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773