Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $70,584 initial cash invested.
-14.74%
Cash On Cash
2.76%
Cap Rate
0.42
DSCR
$1,922
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,922 income − $2,789 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,584
Downpayment
20%
$50,080
Closing costs
1%
$2,504
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,922
Total Expenses
$2,789
Mortgage P&I
71%
$1,365
Property Taxes
22%
$414
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480