Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.45% first-year return on $70,290 initial cash invested.
-10.45%
Cash On Cash
3.81%
Cap Rate
0.6
DSCR
$2,101
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,101 income − $2,713 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,101
Total Expenses
$2,713
Mortgage P&I
63%
$1,318
Property Taxes
14%
$300
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525