Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.99% first-year return on $69,345 initial cash invested.
-0.99%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$2,675
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,675 income − $2,732 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,675
Total Expenses
$2,732
Mortgage P&I
45%
$1,213
Property Taxes
5%
$146
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669