Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.12% first-year return on $70,311 initial cash invested.
-7.12%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$2,105
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,105 income − $2,522 expenses = $417 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
$2,105
Total Expenses
$2,522
Mortgage P&I
59%
$1,251
Property Taxes
8%
$173
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526