Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.2% first-year return on $69,240 initial cash invested.
-6.2%
Cash On Cash
5.18%
Cap Rate
0.8
DSCR
$2,279
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,279 income − $2,637 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$244k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,240
Downpayment
20%
$48,800
Closing costs
1%
$2,440
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,279
Total Expenses
$2,637
Mortgage P&I
58%
$1,321
Property Taxes
6%
$134
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570