Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.14% first-year return on $70,794 initial cash invested.
-0.14%
Cash On Cash
6.33%
Cap Rate
1.09
DSCR
$2,903
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $2,911 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$2,911
Mortgage P&I
42%
$1,219
Property Taxes
7%
$210
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726