Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $64,290 initial cash invested.
-3.08%
Cash On Cash
6.09%
Cap Rate
0.95
DSCR
$2,499
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,664 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,499
Total Expenses
$2,664
Mortgage P&I
53%
$1,329
Property Taxes
2%
$48
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625