Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $69,324 initial cash invested.
-6.99%
Cash On Cash
4.83%
Cap Rate
0.76
DSCR
$2,217
Rent
-$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $2,621 expenses = $404 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,324
Downpayment
20%
$48,880
Closing costs
1%
$2,444
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,217
Total Expenses
$2,621
Mortgage P&I
59%
$1,299
Property Taxes
8%
$169
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554