Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.87% first-year return on $70,290 initial cash invested.
-7.87%
Cash On Cash
4.63%
Cap Rate
0.72
DSCR
$2,047
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,047 income − $2,508 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,047
Total Expenses
$2,508
Mortgage P&I
65%
$1,340
Property Taxes
5%
$98
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512