Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $70,038 initial cash invested.
-11.14%
Cash On Cash
3.8%
Cap Rate
0.57
DSCR
$1,737
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $2,387 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,038
Downpayment
20%
$49,560
Closing costs
1%
$2,478
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,737
Total Expenses
$2,387
Mortgage P&I
79%
$1,366
Property Taxes
6%
$101
Home Insurance
5%
$87
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434