Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.11% first-year return on $69,051 initial cash invested.
-5.11%
Cash On Cash
5.34%
Cap Rate
0.85
DSCR
$2,416
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $2,710 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,051
Downpayment
20%
$48,620
Closing costs
1%
$2,431
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$2,710
Mortgage P&I
53%
$1,278
Property Taxes
8%
$184
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604