Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.66% first-year return on $69,240 initial cash invested.
-7.66%
Cash On Cash
4.69%
Cap Rate
0.73
DSCR
$2,133
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,133 income − $2,575 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,133
Total Expenses
$2,575
Mortgage P&I
61%
$1,311
Property Taxes
8%
$162
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533