Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $70,983 initial cash invested.
-3.79%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$2,878
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,878 income − $3,102 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,878
Total Expenses
$3,102
Mortgage P&I
44%
$1,263
Property Taxes
13%
$366
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720