Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.13% first-year return on $70,479 initial cash invested.
-29.13%
Cash On Cash
-1.42%
Cap Rate
-0.21
DSCR
$559
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$559 income − $2,270 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
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
$559
Total Expenses
$2,270
Mortgage P&I
249%
$1,393
Property Taxes
91%
$506
Home Insurance
16%
$88
HOA
3%
$15
Property Management
15%
$84
CapEx
4%
$22
Vacancy
0%
$0
Maintenance
4%
$22
Other
25%
$140