Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.14% first-year return on $70,794 initial cash invested.
-4.14%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$2,256
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $2,500 expenses = $244 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$2,500
Mortgage P&I
56%
$1,253
Property Taxes
3%
$74
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564