Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.36% first-year return on $69,450 initial cash invested.
-6.36%
Cash On Cash
4.9%
Cap Rate
0.79
DSCR
$2,581
Rent
-$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,581 income − $2,949 expenses = $368 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,581
Total Expenses
$2,949
Mortgage P&I
49%
$1,266
Property Taxes
14%
$359
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645