Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.67% first-year return on $69,450 initial cash invested.
-5.67%
Cash On Cash
5.35%
Cap Rate
0.83
DSCR
$2,528
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $2,856 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,528
Total Expenses
$2,856
Mortgage P&I
52%
$1,320
Property Taxes
9%
$237
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632