Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.9% first-year return on $69,513 initial cash invested.
-0.9%
Cash On Cash
6.64%
Cap Rate
1.05
DSCR
$3,003
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $3,055 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$3,055
Mortgage P&I
43%
$1,289
Property Taxes
8%
$237
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751