Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.73% first-year return on $68,652 initial cash invested.
-2.73%
Cash On Cash
6.25%
Cap Rate
0.96
DSCR
$2,704
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,704 income − $2,860 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$241k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,652
Downpayment
20%
$48,240
Closing costs
1%
$2,412
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$2,860
Mortgage P&I
48%
$1,305
Property Taxes
6%
$171
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676