Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.18% first-year return on $69,996 initial cash invested.
-8.18%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$2,092
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,092 income − $2,569 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,996
Downpayment
20%
$49,520
Closing costs
1%
$2,476
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$2,569
Mortgage P&I
59%
$1,242
Property Taxes
11%
$227
Home Insurance
4%
$87
HOA
0%
$8
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523