Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.45% first-year return on $69,450 initial cash invested.
-7.45%
Cash On Cash
4.78%
Cap Rate
0.74
DSCR
$2,224
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,655 expenses = $431 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,224
Total Expenses
$2,655
Mortgage P&I
59%
$1,317
Property Taxes
8%
$184
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556