Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.51% first-year return on $69,954 initial cash invested.
-1.51%
Cash On Cash
6.53%
Cap Rate
1.02
DSCR
$2,734
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $2,822 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$2,822
Mortgage P&I
48%
$1,325
Property Taxes
4%
$97
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684