Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $69,408 initial cash invested.
-4.41%
Cash On Cash
5.5%
Cap Rate
0.87
DSCR
$2,263
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $2,518 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,408
Downpayment
20%
$48,960
Closing costs
1%
$2,448
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,263
Total Expenses
$2,518
Mortgage P&I
57%
$1,286
Property Taxes
3%
$57
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566