Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.64% first-year return on $70,490 initial cash invested.
-6.64%
Cash On Cash
5.11%
Cap Rate
0.78
DSCR
$2,247
Rent
-$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $2,637 expenses = $390 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
$2,247
Total Expenses
$2,637
Mortgage P&I
61%
$1,364
Property Taxes
5%
$106
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562