Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.11% first-year return on $70,710 initial cash invested.
-9.11%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$1,659
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $2,196 expenses = $537 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,659
Total Expenses
$2,196
Mortgage P&I
74%
$1,230
Property Taxes
4%
$61
Home Insurance
6%
$92
HOA
1%
$17
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415