Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.55% first-year return on $70,500 initial cash invested.
-1.55%
Cash On Cash
6.87%
Cap Rate
1.02
DSCR
$3,102
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $3,193 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$3,193
Mortgage P&I
45%
$1,398
Property Taxes
7%
$218
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776