Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.23% first-year return on $69,450 initial cash invested.
-4.23%
Cash On Cash
5.46%
Cap Rate
0.9
DSCR
$2,877
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $3,122 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$3,122
Mortgage P&I
43%
$1,244
Property Taxes
14%
$411
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719