Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.34% first-year return on $69,660 initial cash invested.
-0.34%
Cash On Cash
6.39%
Cap Rate
1.09
DSCR
$3,330
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $3,350 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,660
Downpayment
20%
$49,200
Closing costs
1%
$2,460
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,350
Mortgage P&I
36%
$1,197
Property Taxes
13%
$439
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832