Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.99% first-year return on $69,513 initial cash invested.
-1.99%
Cash On Cash
6.08%
Cap Rate
1
DSCR
$2,892
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $3,007 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,892
Total Expenses
$3,007
Mortgage P&I
43%
$1,242
Property Taxes
10%
$287
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723