Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $69,912 initial cash invested.
-22.47%
Cash On Cash
-0.18%
Cap Rate
-0.03
DSCR
$1,034
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,034 income − $2,343 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,912
Downpayment
20%
$49,440
Closing costs
1%
$2,472
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,034
Total Expenses
$2,343
Mortgage P&I
119%
$1,230
Property Taxes
49%
$506
Home Insurance
11%
$112
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258