Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.39% first-year return on $70,773 initial cash invested.
-2.39%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$2,529
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,670 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,773
Downpayment
20%
$50,260
Closing costs
1%
$2,513
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,670
Mortgage P&I
49%
$1,233
Property Taxes
5%
$135
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632