Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.51% first-year return on $69,282 initial cash invested.
-21.51%
Cash On Cash
0.55%
Cap Rate
0.08
DSCR
$854
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$854 income − $2,096 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,282
Downpayment
20%
$48,840
Closing costs
1%
$2,442
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$854
Total Expenses
$2,096
Mortgage P&I
155%
$1,320
Property Taxes
33%
$284
Home Insurance
10%
$82
HOA
0%
$0
Property Management
15%
$128
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$214