Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $69,912 initial cash invested.
-19.31%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,392
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $2,517 expenses = $1,125 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
$1,392
Total Expenses
$2,517
Mortgage P&I
88%
$1,230
Property Taxes
36%
$506
Home Insurance
8%
$112
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348