Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.22% first-year return on $69,240 initial cash invested.
-26.22%
Cash On Cash
-0.96%
Cap Rate
-0.15
DSCR
$1,455
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,455
Total Expenses
$2,968
Mortgage P&I
87%
$1,260
Property Taxes
18%
$259
Home Insurance
6%
$85
HOA
46%
$666
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$364