Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.67% first-year return on $70,332 initial cash invested.
-1.67%
Cash On Cash
6.71%
Cap Rate
1.01
DSCR
$2,870
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $2,968 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,332
Downpayment
20%
$49,840
Closing costs
1%
$2,492
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,870
Total Expenses
$2,968
Mortgage P&I
48%
$1,377
Property Taxes
4%
$125
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718