Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $70,626 initial cash invested.
-25.2%
Cash On Cash
-0.29%
Cap Rate
-0.04
DSCR
$1,104
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,104 income − $2,587 expenses = $1,483 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
$1,104
Total Expenses
$2,587
Mortgage P&I
125%
$1,378
Property Taxes
54%
$591
Home Insurance
8%
$88
HOA
0%
$0
Property Management
15%
$166
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$276