Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.8% first-year return on $69,513 initial cash invested.
-6.8%
Cash On Cash
4.89%
Cap Rate
0.77
DSCR
$2,224
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,618 expenses = $394 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,224
Total Expenses
$2,618
Mortgage P&I
59%
$1,304
Property Taxes
7%
$158
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556