Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.1% first-year return on $70,164 initial cash invested.
-15.1%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$1,093
Rent
-$883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,093 income − $1,976 expenses = $883 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,164
Downpayment
20%
$49,680
Closing costs
1%
$2,484
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,093
Total Expenses
$1,976
Mortgage P&I
113%
$1,240
Property Taxes
11%
$120
Home Insurance
8%
$91
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$273