Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.24% first-year return on $70,500 initial cash invested.
-0.24%
Cash On Cash
7.17%
Cap Rate
1.09
DSCR
$3,456
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $3,470 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,456
Total Expenses
$3,470
Mortgage P&I
40%
$1,370
Property Taxes
10%
$354
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864