Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.1% first-year return on $70,290 initial cash invested.
-2.1%
Cash On Cash
6.53%
Cap Rate
0.99
DSCR
$2,664
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,664 income − $2,787 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,664
Total Expenses
$2,787
Mortgage P&I
52%
$1,372
Property Taxes
2%
$48
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666