Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.18% first-year return on $69,828 initial cash invested.
-9.18%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$2,145
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $2,679 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,828
Downpayment
20%
$49,360
Closing costs
1%
$2,468
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$2,679
Mortgage P&I
59%
$1,261
Property Taxes
14%
$300
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536