Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.92% first-year return on $70,059 initial cash invested.
-11.92%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,862
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,862 income − $2,558 expenses = $696 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
$1,862
Total Expenses
$2,558
Mortgage P&I
68%
$1,265
Property Taxes
15%
$285
Home Insurance
6%
$115
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$466