Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.73% first-year return on $68,988 initial cash invested.
-2.73%
Cash On Cash
6.33%
Cap Rate
0.97
DSCR
$2,817
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $2,974 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,817
Total Expenses
$2,974
Mortgage P&I
47%
$1,325
Property Taxes
7%
$209
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704