Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.81% first-year return on $69,702 initial cash invested.
-2.81%
Cash On Cash
6.24%
Cap Rate
0.97
DSCR
$2,978
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $3,141 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,978
Total Expenses
$3,141
Mortgage P&I
44%
$1,325
Property Taxes
10%
$300
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744