Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.85% first-year return on $69,219 initial cash invested.
-3.85%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$2,504
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,726 expenses = $222 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,219
Downpayment
20%
$48,780
Closing costs
1%
$2,439
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$2,726
Mortgage P&I
49%
$1,228
Property Taxes
8%
$210
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626