Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.7% first-year return on $69,072 initial cash invested.
-16.7%
Cash On Cash
2.1%
Cap Rate
0.32
DSCR
$1,826
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,787 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,072
Downpayment
20%
$48,640
Closing costs
1%
$2,432
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,826
Total Expenses
$2,787
Mortgage P&I
72%
$1,314
Property Taxes
28%
$511
Home Insurance
5%
$86
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456