Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.17% first-year return on $70,059 initial cash invested.
-14.17%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$1,611
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,611 income − $2,438 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$248k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,059
Downpayment
20%
$49,580
Closing costs
1%
$2,479
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,611
Total Expenses
$2,438
Mortgage P&I
79%
$1,265
Property Taxes
18%
$285
Home Insurance
7%
$115
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$403