Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.27% first-year return on $68,946 initial cash invested.
-10.27%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$1,870
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $2,460 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,946
Downpayment
20%
$48,520
Closing costs
1%
$2,426
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$2,460
Mortgage P&I
66%
$1,232
Property Taxes
13%
$245
Home Insurance
5%
$85
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468