Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.9% first-year return on $69,618 initial cash invested.
-5.9%
Cash On Cash
4.5%
Cap Rate
0.78
DSCR
$1,938
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,938 income − $2,280 expenses = $342 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,618
Downpayment
20%
$49,160
Closing costs
1%
$2,458
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,938
Total Expenses
$2,280
Mortgage P&I
61%
$1,186
Property Taxes
4%
$75
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$484