Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.66% first-year return on $69,261 initial cash invested.
-3.66%
Cash On Cash
6%
Cap Rate
0.93
DSCR
$2,819
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $3,030 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,261
Downpayment
20%
$48,820
Closing costs
1%
$2,441
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$3,030
Mortgage P&I
47%
$1,318
Property Taxes
10%
$271
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705