Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.44% first-year return on $70,038 initial cash invested.
-22.44%
Cash On Cash
0.05%
Cap Rate
0.01
DSCR
$889
Rent
-$1,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$889 income − $2,199 expenses = $1,310 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
$889
Total Expenses
$2,199
Mortgage P&I
144%
$1,284
Property Taxes
25%
$218
Home Insurance
10%
$90
HOA
20%
$180
Property Management
15%
$133
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$222