Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.3% first-year return on $70,710 initial cash invested.
-8.3%
Cash On Cash
4.41%
Cap Rate
0.7
DSCR
$2,162
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,651 expenses = $489 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
$2,162
Total Expenses
$2,651
Mortgage P&I
61%
$1,325
Property Taxes
9%
$202
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540