Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $68,589 initial cash invested.
-19.56%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$1,072
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,072 income − $2,190 expenses = $1,118 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,589
Downpayment
20%
$48,180
Closing costs
1%
$2,409
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,072
Total Expenses
$2,190
Mortgage P&I
123%
$1,315
Property Taxes
13%
$138
Home Insurance
8%
$87
HOA
13%
$135
Property Management
15%
$161
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$268