Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.64% first-year return on $70,626 initial cash invested.
-25.64%
Cash On Cash
-0.43%
Cap Rate
-0.06
DSCR
$1,053
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,053 income − $2,562 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,053
Total Expenses
$2,562
Mortgage P&I
131%
$1,378
Property Taxes
56%
$591
Home Insurance
8%
$88
HOA
0%
$0
Property Management
15%
$158
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$263