Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.74% first-year return on $69,345 initial cash invested.
-3.74%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$2,369
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $2,585 expenses = $216 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
$2,369
Total Expenses
$2,585
Mortgage P&I
51%
$1,213
Property Taxes
6%
$146
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592