Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.41% first-year return on $69,723 initial cash invested.
-3.41%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$2,508
Rent
-$198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,706 expenses = $198 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
$2,508
Total Expenses
$2,706
Mortgage P&I
49%
$1,229
Property Taxes
7%
$172
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627