Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.32% first-year return on $70,227 initial cash invested.
-1.32%
Cash On Cash
6.31%
Cap Rate
1.02
DSCR
$2,680
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,680 income − $2,757 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,227
Downpayment
20%
$49,740
Closing costs
1%
$2,487
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,680
Total Expenses
$2,757
Mortgage P&I
48%
$1,277
Property Taxes
4%
$98
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670