Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.52% first-year return on $69,870 initial cash invested.
-8.52%
Cash On Cash
4.49%
Cap Rate
0.69
DSCR
$1,995
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,995 income − $2,491 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,995
Total Expenses
$2,491
Mortgage P&I
67%
$1,340
Property Taxes
6%
$119
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499