Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.13% first-year return on $58,080 initial cash invested.
-12.13%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$2,162
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,162 income − $2,749 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,080
Downpayment
20%
$49,600
Closing costs
1%
$2,480
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,162
Total Expenses
$2,749
Mortgage P&I
58%
$1,245
Property Taxes
2%
$34
Home Insurance
4%
$87
HOA
16%
$347
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540