Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $70,500 initial cash invested.
-17.19%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$1,406
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,406
Total Expenses
$2,416
Mortgage P&I
94%
$1,322
Property Taxes
24%
$331
Home Insurance
6%
$88
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352