Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3% first-year return on $70,731 initial cash invested.
-3%
Cash On Cash
5.5%
Cap Rate
0.94
DSCR
$2,476
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,653 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,731
Downpayment
20%
$50,220
Closing costs
1%
$2,511
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$2,653
Mortgage P&I
50%
$1,228
Property Taxes
6%
$146
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619