Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.33% first-year return on $69,345 initial cash invested.
-4.33%
Cash On Cash
5.67%
Cap Rate
0.88
DSCR
$2,276
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $2,526 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,345
Downpayment
20%
$48,900
Closing costs
1%
$2,445
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$2,526
Mortgage P&I
58%
$1,314
Property Taxes
1%
$33
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569