Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.52% first-year return on $69,681 initial cash invested.
-0.52%
Cash On Cash
6.64%
Cap Rate
1.08
DSCR
$3,160
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $3,190 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,681
Downpayment
20%
$49,220
Closing costs
1%
$2,461
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,160
Total Expenses
$3,190
Mortgage P&I
40%
$1,265
Property Taxes
10%
$320
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790