Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.95% first-year return on $69,450 initial cash invested.
-23.95%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$625
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$625 income − $2,011 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
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
$625
Total Expenses
$2,011
Mortgage P&I
213%
$1,334
Property Taxes
47%
$291
Home Insurance
14%
$86
HOA
0%
$0
Property Management
15%
$94
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$156