Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.21% first-year return on $69,135 initial cash invested.
-5.21%
Cash On Cash
5.49%
Cap Rate
0.85
DSCR
$2,443
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $2,743 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,135
Downpayment
20%
$48,700
Closing costs
1%
$2,435
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,443
Total Expenses
$2,743
Mortgage P&I
54%
$1,316
Property Taxes
7%
$170
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$611