Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.07% first-year return on $70,101 initial cash invested.
-7.07%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$2,662
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $3,075 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,101
Downpayment
20%
$49,620
Closing costs
1%
$2,481
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,662
Total Expenses
$3,075
Mortgage P&I
46%
$1,222
Property Taxes
19%
$496
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666