Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.77% first-year return on $70,668 initial cash invested.
-1.77%
Cash On Cash
5.9%
Cap Rate
1
DSCR
$2,498
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,602 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,498
Total Expenses
$2,602
Mortgage P&I
50%
$1,237
Property Taxes
3%
$75
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624