Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.5% first-year return on $70,836 initial cash invested.
-8.5%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$1,894
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,894 income − $2,396 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,836
Downpayment
20%
$50,320
Closing costs
1%
$2,516
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,894
Total Expenses
$2,396
Mortgage P&I
65%
$1,240
Property Taxes
7%
$124
Home Insurance
5%
$89
HOA
2%
$33
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474