Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.98% first-year return on $69,576 initial cash invested.
-0.98%
Cash On Cash
6.89%
Cap Rate
1.05
DSCR
$3,168
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,168 income − $3,225 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,168
Total Expenses
$3,225
Mortgage P&I
42%
$1,340
Property Taxes
9%
$276
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792