Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.41% first-year return on $70,290 initial cash invested.
-7.41%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$1,830
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $2,264 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$2,264
Mortgage P&I
69%
$1,257
Property Taxes
2%
$42
Home Insurance
5%
$87
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458