Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.63% first-year return on $70,479 initial cash invested.
-8.63%
Cash On Cash
4.33%
Cap Rate
0.68
DSCR
$2,161
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $2,668 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,161
Total Expenses
$2,668
Mortgage P&I
61%
$1,322
Property Taxes
10%
$222
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540