Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.63% first-year return on $69,198 initial cash invested.
-1.63%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$2,465
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $2,559 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,465
Total Expenses
$2,559
Mortgage P&I
49%
$1,202
Property Taxes
3%
$82
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616