Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $70,395 initial cash invested.
-10.89%
Cash On Cash
3.64%
Cap Rate
0.57
DSCR
$1,889
Rent
-$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $2,528 expenses = $639 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$2,528
Mortgage P&I
70%
$1,320
Property Taxes
11%
$213
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472