Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.76% first-year return on $70,479 initial cash invested.
-7.76%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$2,382
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $2,838 expenses = $456 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,382
Total Expenses
$2,838
Mortgage P&I
53%
$1,274
Property Taxes
14%
$333
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596