Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $69,051 initial cash invested.
-9.04%
Cash On Cash
4.3%
Cap Rate
0.66
DSCR
$2,037
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $2,557 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,037
Total Expenses
$2,557
Mortgage P&I
64%
$1,310
Property Taxes
9%
$182
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509