Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $70,668 initial cash invested.
-5.47%
Cash On Cash
5.34%
Cap Rate
0.84
DSCR
$2,789
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $3,111 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,668
Downpayment
20%
$50,160
Closing costs
1%
$2,508
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$3,111
Mortgage P&I
48%
$1,326
Property Taxes
13%
$355
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697