Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.03% first-year return on $70,500 initial cash invested.
-0.03%
Cash On Cash
6.69%
Cap Rate
1.08
DSCR
$2,760
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $2,762 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,760
Total Expenses
$2,762
Mortgage P&I
47%
$1,285
Property Taxes
2%
$65
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690