Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $70,479 initial cash invested.
-11.15%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$2,315
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,315 income − $2,970 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,315
Total Expenses
$2,970
Mortgage P&I
56%
$1,297
Property Taxes
20%
$473
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579