Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $68,757 initial cash invested.
-5.34%
Cash On Cash
5.37%
Cap Rate
0.84
DSCR
$2,336
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,642 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,642
Mortgage P&I
55%
$1,294
Property Taxes
6%
$142
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584