Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $69,660 initial cash invested.
-10.39%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$2,578
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $3,181 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,578
Total Expenses
$3,181
Mortgage P&I
49%
$1,274
Property Taxes
22%
$565
Home Insurance
3%
$90
HOA
1%
$15
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644