Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.14% first-year return on $69,051 initial cash invested.
-7.14%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$2,214
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,625 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$2,625
Mortgage P&I
57%
$1,265
Property Taxes
10%
$212
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554