Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.77% first-year return on $70,290 initial cash invested.
-0.77%
Cash On Cash
6.93%
Cap Rate
1.05
DSCR
$2,809
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $2,854 expenses = $45 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
$2,809
Total Expenses
$2,854
Mortgage P&I
49%
$1,372
Property Taxes
2%
$48
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702