Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.02% first-year return on $70,500 initial cash invested.
-4.02%
Cash On Cash
6%
Cap Rate
0.91
DSCR
$2,711
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,711 income − $2,947 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,711
Total Expenses
$2,947
Mortgage P&I
51%
$1,377
Property Taxes
7%
$181
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678