Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $70,542 initial cash invested.
-9.36%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$2,551
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $3,101 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,542
Downpayment
20%
$50,040
Closing costs
1%
$2,502
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,551
Total Expenses
$3,101
Mortgage P&I
50%
$1,288
Property Taxes
18%
$469
Home Insurance
3%
$89
HOA
1%
$30
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638