Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $69,576 initial cash invested.
-18.59%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$1,222
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,222 income − $2,300 expenses = $1,078 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,576
Downpayment
20%
$49,120
Closing costs
1%
$2,456
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,222
Total Expenses
$2,300
Mortgage P&I
108%
$1,324
Property Taxes
25%
$303
Home Insurance
7%
$86
HOA
0%
$0
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$306