Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.93% first-year return on $69,555 initial cash invested.
-0.93%
Cash On Cash
6.74%
Cap Rate
1.05
DSCR
$3,130
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $3,184 expenses = $54 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$3,184
Mortgage P&I
42%
$1,308
Property Taxes
6%
$199
Home Insurance
3%
$88
HOA
3%
$87
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782