Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $70,626 initial cash invested.
-9.94%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$1,913
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $2,498 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,913
Total Expenses
$2,498
Mortgage P&I
66%
$1,266
Property Taxes
12%
$224
Home Insurance
5%
$89
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478