Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.31% first-year return on $70,500 initial cash invested.
-1.31%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$3,185
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,185 income − $3,262 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,185
Total Expenses
$3,262
Mortgage P&I
40%
$1,283
Property Taxes
11%
$363
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796