Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.3% first-year return on $69,450 initial cash invested.
-3.3%
Cash On Cash
6.22%
Cap Rate
0.94
DSCR
$2,920
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $3,111 expenses = $191 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
$2,920
Total Expenses
$3,111
Mortgage P&I
46%
$1,343
Property Taxes
10%
$280
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730