Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.01% first-year return on $70,311 initial cash invested.
-6.01%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$2,230
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,230 income − $2,582 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,311
Downpayment
20%
$49,820
Closing costs
1%
$2,491
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$2,582
Mortgage P&I
56%
$1,251
Property Taxes
8%
$173
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558