Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.47% first-year return on $69,471 initial cash invested.
-1.47%
Cash On Cash
6.73%
Cap Rate
1.03
DSCR
$3,246
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,246 income − $3,331 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,471
Downpayment
20%
$49,020
Closing costs
1%
$2,451
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,246
Total Expenses
$3,331
Mortgage P&I
41%
$1,329
Property Taxes
10%
$327
Home Insurance
3%
$88
HOA
1%
$28
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812