Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $69,450 initial cash invested.
-4.3%
Cash On Cash
5.53%
Cap Rate
0.89
DSCR
$2,811
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,811 income − $3,060 expenses = $249 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
$2,811
Total Expenses
$3,060
Mortgage P&I
45%
$1,266
Property Taxes
13%
$359
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703