Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.66% first-year return on $70,878 initial cash invested.
-0.66%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$3,051
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,090 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,878
Downpayment
20%
$50,360
Closing costs
1%
$2,518
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,090
Mortgage P&I
42%
$1,272
Property Taxes
8%
$237
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763