Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.58% first-year return on $64,500 initial cash invested.
-1.58%
Cash On Cash
6.72%
Cap Rate
1.02
DSCR
$2,716
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $2,801 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,716
Total Expenses
$2,801
Mortgage P&I
51%
$1,376
Property Taxes
1%
$33
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679