Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.54% first-year return on $69,114 initial cash invested.
-12.54%
Cash On Cash
3.57%
Cap Rate
0.53
DSCR
$1,697
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,697 income − $2,419 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,697
Total Expenses
$2,419
Mortgage P&I
81%
$1,378
Property Taxes
8%
$138
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424