Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.44% first-year return on $69,723 initial cash invested.
-3.44%
Cash On Cash
6.03%
Cap Rate
0.93
DSCR
$2,603
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $2,803 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,603
Total Expenses
$2,803
Mortgage P&I
51%
$1,334
Property Taxes
5%
$132
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651