Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.89% first-year return on $70,206 initial cash invested.
-2.89%
Cash On Cash
5.96%
Cap Rate
0.95
DSCR
$2,693
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $2,862 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$2,862
Mortgage P&I
48%
$1,295
Property Taxes
7%
$186
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673