Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.12% first-year return on $71,550 initial cash invested.
-11.12%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$1,981
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $2,644 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,981
Total Expenses
$2,644
Mortgage P&I
64%
$1,273
Property Taxes
17%
$332
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495