Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.15% first-year return on $69,408 initial cash invested.
-3.15%
Cash On Cash
5.87%
Cap Rate
0.95
DSCR
$3,062
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $3,244 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,408
Downpayment
20%
$48,960
Closing costs
1%
$2,448
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$3,244
Mortgage P&I
41%
$1,258
Property Taxes
13%
$397
Home Insurance
3%
$87
HOA
1%
$33
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$766