Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $70,647 initial cash invested.
-24.29%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$838
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$838 income − $2,268 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,647
Downpayment
20%
$50,140
Closing costs
1%
$2,507
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$838
Total Expenses
$2,268
Mortgage P&I
161%
$1,348
Property Taxes
51%
$429
Home Insurance
10%
$87
HOA
0%
$0
Property Management
15%
$126
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$210