Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.39% first-year return on $70,038 initial cash invested.
-15.39%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$1,557
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $2,455 expenses = $898 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,038
Downpayment
20%
$49,560
Closing costs
1%
$2,478
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,557
Total Expenses
$2,455
Mortgage P&I
77%
$1,204
Property Taxes
14%
$218
Home Insurance
6%
$91
HOA
13%
$195
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389