Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.82% first-year return on $70,500 initial cash invested.
-4.82%
Cash On Cash
5.2%
Cap Rate
0.85
DSCR
$2,409
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $2,692 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,409
Total Expenses
$2,692
Mortgage P&I
53%
$1,271
Property Taxes
7%
$178
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602