Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.83% first-year return on $70,437 initial cash invested.
-2.83%
Cash On Cash
5.75%
Cap Rate
0.95
DSCR
$2,622
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,788 expenses = $166 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,788
Mortgage P&I
48%
$1,257
Property Taxes
7%
$184
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656