Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.57% first-year return on $70,479 initial cash invested.
-20.57%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$1,200
Rent
-$1,208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,200 income − $2,408 expenses = $1,208 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,200
Total Expenses
$2,408
Mortgage P&I
112%
$1,343
Property Taxes
33%
$401
Home Insurance
7%
$88
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$300