Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.65% first-year return on $70,479 initial cash invested.
-4.65%
Cash On Cash
5.76%
Cap Rate
0.88
DSCR
$2,688
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,961 expenses = $273 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
$2,688
Total Expenses
$2,961
Mortgage P&I
51%
$1,364
Property Taxes
8%
$210
Home Insurance
3%
$88
HOA
0%
$8
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672