Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $68,967 initial cash invested.
-7.99%
Cash On Cash
4.88%
Cap Rate
0.74
DSCR
$2,799
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $3,258 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$3,258
Mortgage P&I
48%
$1,334
Property Taxes
18%
$494
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700