Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.95% first-year return on $70,395 initial cash invested.
-3.95%
Cash On Cash
6.19%
Cap Rate
0.91
DSCR
$2,746
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $2,978 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,395
Downpayment
20%
$49,900
Closing costs
1%
$2,495
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$2,978
Mortgage P&I
51%
$1,408
Property Taxes
7%
$182
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686