Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.11% first-year return on $68,988 initial cash invested.
-6.11%
Cash On Cash
5.31%
Cap Rate
0.82
DSCR
$2,703
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $3,054 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,988
Downpayment
20%
$48,560
Closing costs
1%
$2,428
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$3,054
Mortgage P&I
49%
$1,317
Property Taxes
13%
$353
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676