Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.08% first-year return on $68,925 initial cash invested.
-8.08%
Cash On Cash
4.91%
Cap Rate
0.73
DSCR
$2,457
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,921 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,925
Downpayment
20%
$48,500
Closing costs
1%
$2,425
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,921
Mortgage P&I
55%
$1,358
Property Taxes
12%
$297
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614