Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.64% first-year return on $70,269 initial cash invested.
-14.64%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$2,033
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $2,890 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,033
Total Expenses
$2,890
Mortgage P&I
64%
$1,293
Property Taxes
23%
$460
Home Insurance
4%
$87
HOA
4%
$75
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508