Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.21% first-year return on $69,450 initial cash invested.
-8.21%
Cash On Cash
4.54%
Cap Rate
0.71
DSCR
$2,457
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,932 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,457
Total Expenses
$2,932
Mortgage P&I
53%
$1,304
Property Taxes
14%
$340
Home Insurance
4%
$86
HOA
1%
$23
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614