Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.85% first-year return on $70,395 initial cash invested.
-3.85%
Cash On Cash
5.89%
Cap Rate
0.92
DSCR
$3,055
Rent
-$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,055 income − $3,281 expenses = $226 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,055
Total Expenses
$3,281
Mortgage P&I
43%
$1,328
Property Taxes
13%
$400
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764