Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.42% first-year return on $71,193 initial cash invested.
-4.42%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$2,228
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,490 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,490
Mortgage P&I
57%
$1,275
Property Taxes
2%
$53
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557