Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.85% first-year return on $70,206 initial cash invested.
-8.85%
Cash On Cash
4.14%
Cap Rate
0.66
DSCR
$2,021
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,539 expenses = $518 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
$2,021
Total Expenses
$2,539
Mortgage P&I
64%
$1,295
Property Taxes
9%
$186
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505