Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.87% first-year return on $70,500 initial cash invested.
-0.87%
Cash On Cash
6.41%
Cap Rate
1.05
DSCR
$2,799
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,850 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,799
Total Expenses
$2,850
Mortgage P&I
46%
$1,275
Property Taxes
5%
$142
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700