Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.98% first-year return on $70,710 initial cash invested.
-7.98%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$1,900
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $2,370 expenses = $470 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
$1,900
Total Expenses
$2,370
Mortgage P&I
65%
$1,230
Property Taxes
7%
$130
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475