Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.61% first-year return on $70,395 initial cash invested.
-0.61%
Cash On Cash
6.85%
Cap Rate
1.06
DSCR
$2,823
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,823 income − $2,859 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,823
Total Expenses
$2,859
Mortgage P&I
48%
$1,347
Property Taxes
2%
$70
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706