Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.69% first-year return on $70,479 initial cash invested.
-6.69%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$2,603
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $2,996 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,603
Total Expenses
$2,996
Mortgage P&I
50%
$1,293
Property Taxes
14%
$366
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651