Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.66% first-year return on $70,143 initial cash invested.
-19.66%
Cash On Cash
1.47%
Cap Rate
0.22
DSCR
$1,384
Rent
-$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $2,533 expenses = $1,149 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,143
Downpayment
20%
$49,660
Closing costs
1%
$2,483
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,384
Total Expenses
$2,533
Mortgage P&I
101%
$1,399
Property Taxes
27%
$378
Home Insurance
6%
$88
HOA
0%
$4
Property Management
15%
$208
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$346