Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.26% first-year return on $68,967 initial cash invested.
-9.26%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$1,936
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,468 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,967
Downpayment
20%
$48,540
Closing costs
1%
$2,427
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,936
Total Expenses
$2,468
Mortgage P&I
63%
$1,229
Property Taxes
11%
$218
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484