Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.1% first-year return on $69,240 initial cash invested.
-3.1%
Cash On Cash
6.05%
Cap Rate
0.94
DSCR
$2,627
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $2,806 expenses = $179 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
$2,627
Total Expenses
$2,806
Mortgage P&I
50%
$1,305
Property Taxes
6%
$152
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657