Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.52% first-year return on $69,513 initial cash invested.
-3.52%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$2,591
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,591 income − $2,795 expenses = $204 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
$2,591
Total Expenses
$2,795
Mortgage P&I
50%
$1,304
Property Taxes
6%
$158
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648