Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.46% first-year return on $70,857 initial cash invested.
-1.46%
Cash On Cash
6.12%
Cap Rate
1.02
DSCR
$2,752
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,838 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,857
Downpayment
20%
$50,340
Closing costs
1%
$2,517
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,752
Total Expenses
$2,838
Mortgage P&I
46%
$1,260
Property Taxes
6%
$156
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688