Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.71% first-year return on $69,555 initial cash invested.
-8.71%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$2,080
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $2,585 expenses = $505 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,555
Downpayment
20%
$49,100
Closing costs
1%
$2,455
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$2,585
Mortgage P&I
62%
$1,298
Property Taxes
9%
$180
Home Insurance
4%
$88
HOA
1%
$21
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520