Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.51% first-year return on $70,479 initial cash invested.
-3.51%
Cash On Cash
5.62%
Cap Rate
0.91
DSCR
$2,410
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,616 expenses = $206 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$2,616
Mortgage P&I
53%
$1,280
Property Taxes
3%
$61
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602