Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.25% first-year return on $69,975 initial cash invested.
-1.25%
Cash On Cash
6.59%
Cap Rate
1.03
DSCR
$2,672
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $2,745 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,975
Downpayment
20%
$49,500
Closing costs
1%
$2,475
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$2,745
Mortgage P&I
50%
$1,325
Property Taxes
2%
$50
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668