Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.92% first-year return on $68,610 initial cash invested.
-3.92%
Cash On Cash
5.76%
Cap Rate
0.9
DSCR
$2,498
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,722 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,610
Downpayment
20%
$48,200
Closing costs
1%
$2,410
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,722
Mortgage P&I
51%
$1,281
Property Taxes
6%
$154
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624