Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.95% first-year return on $70,479 initial cash invested.
-0.95%
Cash On Cash
6.86%
Cap Rate
1.05
DSCR
$3,159
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,215 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$3,215
Mortgage P&I
43%
$1,359
Property Taxes
8%
$252
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790