Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.27% first-year return on $70,479 initial cash invested.
-0.27%
Cash On Cash
7.12%
Cap Rate
1.08
DSCR
$3,232
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,248 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,232
Total Expenses
$3,248
Mortgage P&I
42%
$1,370
Property Taxes
8%
$250
Home Insurance
2%
$77
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808