Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $68,652 initial cash invested.
-4.6%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$2,124
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,387 expenses = $263 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,387
Mortgage P&I
55%
$1,166
Property Taxes
5%
$105
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531