Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $70,983 initial cash invested.
-18.19%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$1,675
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $2,751 expenses = $1,076 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,983
Downpayment
20%
$50,460
Closing costs
1%
$2,523
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,675
Total Expenses
$2,751
Mortgage P&I
76%
$1,273
Property Taxes
31%
$513
Home Insurance
10%
$161
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419