Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.16% first-year return on $69,723 initial cash invested.
-9.16%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$2,084
Rent
-$532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $2,616 expenses = $532 out of pocket
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,723
Downpayment
20%
$49,260
Closing costs
1%
$2,463
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,084
Total Expenses
$2,616
Mortgage P&I
58%
$1,215
Property Taxes
15%
$312
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521