Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.2% first-year return on $69,450 initial cash invested.
-6.2%
Cash On Cash
5.28%
Cap Rate
0.8
DSCR
$2,169
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $2,528 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,169
Total Expenses
$2,528
Mortgage P&I
62%
$1,349
Property Taxes
2%
$52
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542