Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.29% first-year return on $70,500 initial cash invested.
-7.29%
Cash On Cash
4.83%
Cap Rate
0.75
DSCR
$2,536
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,964 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,536
Total Expenses
$2,964
Mortgage P&I
53%
$1,334
Property Taxes
13%
$326
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634