Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.01% first-year return on $70,479 initial cash invested.
-3.01%
Cash On Cash
6.35%
Cap Rate
0.95
DSCR
$2,770
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,947 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,770
Total Expenses
$2,947
Mortgage P&I
50%
$1,389
Property Taxes
5%
$140
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692