Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $70,395 initial cash invested.
-22.02%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$882
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$882 income − $2,174 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$882
Total Expenses
$2,174
Mortgage P&I
147%
$1,299
Property Taxes
42%
$366
Home Insurance
10%
$87
HOA
0%
$0
Property Management
15%
$132
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$220