Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.51% first-year return on $70,248 initial cash invested.
-0.51%
Cash On Cash
6.59%
Cap Rate
1.06
DSCR
$2,836
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,836 income − $2,866 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,248
Downpayment
20%
$49,760
Closing costs
1%
$2,488
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,836
Total Expenses
$2,866
Mortgage P&I
45%
$1,283
Property Taxes
5%
$134
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709