Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.32% first-year return on $69,177 initial cash invested.
-4.32%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$2,719
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,719 income − $2,968 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,177
Downpayment
20%
$48,740
Closing costs
1%
$2,437
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,719
Total Expenses
$2,968
Mortgage P&I
44%
$1,207
Property Taxes
13%
$352
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680