Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.09% first-year return on $69,450 initial cash invested.
-3.09%
Cash On Cash
5.99%
Cap Rate
0.94
DSCR
$2,440
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $2,619 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,440
Total Expenses
$2,619
Mortgage P&I
53%
$1,303
Property Taxes
2%
$58
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610