Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.56% first-year return on $69,429 initial cash invested.
-2.56%
Cash On Cash
6.29%
Cap Rate
0.97
DSCR
$2,634
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,782 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,429
Downpayment
20%
$48,980
Closing costs
1%
$2,449
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,782
Mortgage P&I
50%
$1,326
Property Taxes
4%
$106
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658