Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.82% first-year return on $69,303 initial cash invested.
-21.82%
Cash On Cash
0.49%
Cap Rate
0.07
DSCR
$474
Rent
-$1,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$474 income − $1,734 expenses = $1,260 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,303
Downpayment
20%
$48,860
Closing costs
1%
$2,443
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$474
Total Expenses
$1,734
Mortgage P&I
283%
$1,340
Property Taxes
17%
$81
Home Insurance
18%
$86
HOA
0%
$0
Property Management
15%
$71
CapEx
4%
$19
Vacancy
0%
$0
Maintenance
4%
$19
Other
25%
$118