Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $70,857 initial cash invested.
-3.69%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$2,498
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,498 income − $2,716 expenses = $218 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
$2,498
Total Expenses
$2,716
Mortgage P&I
50%
$1,260
Property Taxes
6%
$156
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624