Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.27% first-year return on $70,500 initial cash invested.
-4.27%
Cash On Cash
5.91%
Cap Rate
0.9
DSCR
$2,968
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $3,219 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,968
Total Expenses
$3,219
Mortgage P&I
46%
$1,364
Property Taxes
12%
$342
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742