Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $69,807 initial cash invested.
-9.95%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$2,092
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,671 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,807
Downpayment
20%
$49,340
Closing costs
1%
$2,467
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$2,671
Mortgage P&I
59%
$1,231
Property Taxes
16%
$333
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523