Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.9% first-year return on $70,395 initial cash invested.
-21.9%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$899
Rent
-$1,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$899 income − $2,184 expenses = $1,285 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
$899
Total Expenses
$2,184
Mortgage P&I
144%
$1,299
Property Taxes
41%
$366
Home Insurance
10%
$87
HOA
0%
$0
Property Management
15%
$135
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$225