Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.72% first-year return on $70,490 initial cash invested.
-2.72%
Cash On Cash
6.3%
Cap Rate
0.96
DSCR
$2,690
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,690 income − $2,850 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,490
Downpayment
20%
$49,990
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,690
Total Expenses
$2,850
Mortgage P&I
51%
$1,364
Property Taxes
4%
$106
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672