Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.41% first-year return on $69,450 initial cash invested.
-7.41%
Cash On Cash
4.56%
Cap Rate
0.73
DSCR
$1,979
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,979 income − $2,408 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$2,408
Mortgage P&I
65%
$1,280
Property Taxes
5%
$92
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495