Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.28% first-year return on $70,500 initial cash invested.
-2.28%
Cash On Cash
5.94%
Cap Rate
0.97
DSCR
$2,476
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $2,610 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,476
Total Expenses
$2,610
Mortgage P&I
51%
$1,273
Property Taxes
2%
$60
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619