Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.91% first-year return on $70,500 initial cash invested.
-3.91%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$2,514
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $2,744 expenses = $230 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
$2,514
Total Expenses
$2,744
Mortgage P&I
51%
$1,271
Property Taxes
7%
$178
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628