Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $69,996 initial cash invested.
-9.87%
Cash On Cash
4.34%
Cap Rate
0.64
DSCR
$2,008
Rent
-$576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,008 income − $2,584 expenses = $576 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$2,584
Mortgage P&I
69%
$1,391
Property Taxes
7%
$150
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502