Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.84% first-year return on $70,395 initial cash invested.
-4.84%
Cash On Cash
5.59%
Cap Rate
0.87
DSCR
$2,632
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,916 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,916
Mortgage P&I
51%
$1,342
Property Taxes
9%
$224
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658