Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $68,946 initial cash invested.
-12.06%
Cash On Cash
3.32%
Cap Rate
0.52
DSCR
$1,926
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $2,619 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,926
Total Expenses
$2,619
Mortgage P&I
67%
$1,287
Property Taxes
17%
$336
Home Insurance
4%
$71
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482