Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $69,135 initial cash invested.
-17.06%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$1,128
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,128 income − $2,111 expenses = $983 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
$1,128
Total Expenses
$2,111
Mortgage P&I
117%
$1,316
Property Taxes
15%
$170
Home Insurance
7%
$84
HOA
0%
$0
Property Management
15%
$169
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$282