Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.77% first-year return on $68,631 initial cash invested.
-14.77%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$1,513
Rent
-$845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $2,358 expenses = $845 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,631
Downpayment
20%
$48,220
Closing costs
1%
$2,411
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,513
Total Expenses
$2,358
Mortgage P&I
80%
$1,213
Property Taxes
22%
$327
Home Insurance
6%
$91
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$378