Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.67% first-year return on $70,710 initial cash invested.
-8.67%
Cash On Cash
4.3%
Cap Rate
0.68
DSCR
$2,124
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,635 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,710
Downpayment
20%
$50,200
Closing costs
1%
$2,510
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,635
Mortgage P&I
62%
$1,325
Property Taxes
10%
$202
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531