Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $70,857 initial cash invested.
-26.3%
Cash On Cash
-0.47%
Cap Rate
-0.07
DSCR
$1,268
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,268 income − $2,821 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,268
Total Expenses
$2,821
Mortgage P&I
111%
$1,403
Property Taxes
38%
$488
Home Insurance
5%
$66
HOA
20%
$255
Property Management
15%
$190
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$317