Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.86% first-year return on $70,290 initial cash invested.
-20.86%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$972
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$972 income − $2,194 expenses = $1,222 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$972
Total Expenses
$2,194
Mortgage P&I
132%
$1,286
Property Taxes
36%
$354
Home Insurance
9%
$87
HOA
0%
$0
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$243