Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.57% first-year return on $70,185 initial cash invested.
-1.57%
Cash On Cash
6.23%
Cap Rate
1.01
DSCR
$2,558
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $2,650 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,185
Downpayment
20%
$49,700
Closing costs
1%
$2,485
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$2,650
Mortgage P&I
50%
$1,280
Property Taxes
2%
$52
Home Insurance
4%
$90
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640