Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.39% first-year return on $69,030 initial cash invested.
-3.39%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$2,613
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,808 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,030
Downpayment
20%
$48,600
Closing costs
1%
$2,430
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,808
Mortgage P&I
47%
$1,232
Property Taxes
8%
$202
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653