Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.92% first-year return on $69,240 initial cash invested.
-0.92%
Cash On Cash
6.72%
Cap Rate
1.05
DSCR
$2,871
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $2,924 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,871
Total Expenses
$2,924
Mortgage P&I
45%
$1,305
Property Taxes
5%
$152
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718