Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.98% first-year return on $69,450 initial cash invested.
-4.98%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$2,739
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $3,027 expenses = $288 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
$2,739
Total Expenses
$3,027
Mortgage P&I
46%
$1,266
Property Taxes
13%
$359
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685