Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.39% first-year return on $70,248 initial cash invested.
-4.39%
Cash On Cash
5.26%
Cap Rate
0.87
DSCR
$2,510
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,510 income − $2,767 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$2,767
Mortgage P&I
50%
$1,248
Property Taxes
9%
$226
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628