Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $70,490 initial cash invested.
-10.1%
Cash On Cash
3.8%
Cap Rate
0.61
DSCR
$2,289
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,882 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,490
Downpayment
20%
$49,990
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,289
Total Expenses
$2,882
Mortgage P&I
56%
$1,293
Property Taxes
16%
$377
Home Insurance
4%
$88
HOA
1%
$25
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572