Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.03% first-year return on $70,290 initial cash invested.
-4.03%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$2,668
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $2,904 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$2,904
Mortgage P&I
46%
$1,228
Property Taxes
11%
$302
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667