Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.83% first-year return on $69,975 initial cash invested.
-25.83%
Cash On Cash
-0.36%
Cap Rate
-0.05
DSCR
$1,156
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,156 income − $2,662 expenses = $1,506 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,975
Downpayment
20%
$49,500
Closing costs
1%
$2,475
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,156
Total Expenses
$2,662
Mortgage P&I
120%
$1,386
Property Taxes
52%
$605
Home Insurance
8%
$87
HOA
3%
$30
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$289