Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.4% first-year return on $69,660 initial cash invested.
-11.4%
Cash On Cash
3.34%
Cap Rate
0.54
DSCR
$1,935
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,935 income − $2,597 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,935
Total Expenses
$2,597
Mortgage P&I
66%
$1,269
Property Taxes
16%
$309
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484