Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.46% first-year return on $70,542 initial cash invested.
-4.46%
Cash On Cash
5.05%
Cap Rate
0.86
DSCR
$2,294
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $2,556 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,294
Total Expenses
$2,556
Mortgage P&I
53%
$1,223
Property Taxes
6%
$142
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574