Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.02% first-year return on $69,933 initial cash invested.
-0.02%
Cash On Cash
7.03%
Cap Rate
1.08
DSCR
$2,862
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $2,863 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,933
Downpayment
20%
$49,460
Closing costs
1%
$2,473
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$2,863
Mortgage P&I
47%
$1,336
Property Taxes
2%
$66
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716