Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.11% first-year return on $70,479 initial cash invested.
-20.11%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$1,482
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $2,663 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,482
Total Expenses
$2,663
Mortgage P&I
86%
$1,269
Property Taxes
40%
$596
Home Insurance
6%
$88
HOA
0%
$0
Property Management
15%
$222
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$370