Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.12% first-year return on $70,815 initial cash invested.
-7.12%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$2,436
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,856 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,815
Downpayment
20%
$50,300
Closing costs
1%
$2,515
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,436
Total Expenses
$2,856
Mortgage P&I
52%
$1,269
Property Taxes
13%
$318
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609