Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $70,479 initial cash invested.
-16.24%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$1,682
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $2,636 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,682
Total Expenses
$2,636
Mortgage P&I
77%
$1,298
Property Taxes
26%
$444
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420