Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.34% first-year return on $71,214 initial cash invested.
-0.34%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$2,712
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,732 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,732
Mortgage P&I
46%
$1,248
Property Taxes
3%
$83
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678