Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $70,605 initial cash invested.
-7.8%
Cash On Cash
4.69%
Cap Rate
0.73
DSCR
$2,430
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,889 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,605
Downpayment
20%
$50,100
Closing costs
1%
$2,505
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$2,889
Mortgage P&I
55%
$1,341
Property Taxes
12%
$294
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608