Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.58% first-year return on $70,038 initial cash invested.
-22.58%
Cash On Cash
0%
Cap Rate
0
DSCR
$873
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$873 income − $2,191 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.7%
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
$873
Total Expenses
$2,191
Mortgage P&I
147%
$1,284
Property Taxes
25%
$218
Home Insurance
10%
$90
HOA
21%
$180
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$218