Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.24% first-year return on $71,970 initial cash invested.
-6.24%
Cash On Cash
4.91%
Cap Rate
0.79
DSCR
$2,261
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,261 income − $2,635 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,261
Total Expenses
$2,635
Mortgage P&I
59%
$1,335
Property Taxes
6%
$125
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565