Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.27% first-year return on $69,723 initial cash invested.
-5.27%
Cash On Cash
5.24%
Cap Rate
0.83
DSCR
$2,303
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $2,609 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$2,609
Mortgage P&I
56%
$1,290
Property Taxes
6%
$128
Home Insurance
4%
$86
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576