Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.27% first-year return on $69,639 initial cash invested.
-2.27%
Cash On Cash
6.49%
Cap Rate
0.99
DSCR
$2,976
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $3,108 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,639
Downpayment
20%
$49,180
Closing costs
1%
$2,459
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$3,108
Mortgage P&I
45%
$1,342
Property Taxes
8%
$250
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744