Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.53% first-year return on $70,311 initial cash invested.
-7.53%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,432
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,873 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,873
Mortgage P&I
52%
$1,265
Property Taxes
16%
$379
Home Insurance
3%
$62
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608