Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.86% first-year return on $70,185 initial cash invested.
-7.86%
Cash On Cash
4.36%
Cap Rate
0.71
DSCR
$2,138
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,138 income − $2,598 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,138
Total Expenses
$2,598
Mortgage P&I
60%
$1,276
Property Taxes
10%
$207
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$534