Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $69,639 initial cash invested.
-14.49%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$1,156
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,156 income − $1,997 expenses = $841 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,156
Total Expenses
$1,997
Mortgage P&I
109%
$1,265
Property Taxes
10%
$110
Home Insurance
6%
$68
HOA
0%
$0
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$289