Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.23% first-year return on $69,954 initial cash invested.
-2.23%
Cash On Cash
5.66%
Cap Rate
0.97
DSCR
$2,341
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $2,471 expenses = $130 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,954
Downpayment
20%
$49,480
Closing costs
1%
$2,474
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$2,471
Mortgage P&I
51%
$1,202
Property Taxes
2%
$51
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585