Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.54% first-year return on $70,500 initial cash invested.
-3.54%
Cash On Cash
5.69%
Cap Rate
0.93
DSCR
$3,124
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,332 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,332
Mortgage P&I
41%
$1,268
Property Taxes
15%
$476
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781