Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $70,521 initial cash invested.
-25.85%
Cash On Cash
-1.09%
Cap Rate
-0.18
DSCR
$0
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,519 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,519
Mortgage P&I
12910000%
$1,291
Property Taxes
1150000%
$115
Home Insurance
630000%
$63
HOA
500000%
$50
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0