Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.91% first-year return on $69,198 initial cash invested.
-10.91%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$2,185
Rent
-$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $2,814 expenses = $629 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,198
Downpayment
20%
$48,760
Closing costs
1%
$2,438
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,185
Total Expenses
$2,814
Mortgage P&I
56%
$1,222
Property Taxes
20%
$436
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546