Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.81% first-year return on $69,450 initial cash invested.
-0.81%
Cash On Cash
6.85%
Cap Rate
1.05
DSCR
$2,921
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,921 income − $2,968 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,921
Total Expenses
$2,968
Mortgage P&I
46%
$1,329
Property Taxes
5%
$151
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730