Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.54% first-year return on $70,899 initial cash invested.
-12.54%
Cash On Cash
3.29%
Cap Rate
0.51
DSCR
$1,647
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $2,388 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,899
Downpayment
20%
$50,380
Closing costs
1%
$2,519
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,647
Total Expenses
$2,388
Mortgage P&I
83%
$1,366
Property Taxes
9%
$152
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412