Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.91% first-year return on $69,723 initial cash invested.
-1.91%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$2,678
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,678 income − $2,789 expenses = $111 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$2,789
Mortgage P&I
46%
$1,229
Property Taxes
6%
$172
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670