Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $71,193 initial cash invested.
-7.5%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$1,878
Rent
-$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $2,323 expenses = $445 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
$1,878
Total Expenses
$2,323
Mortgage P&I
68%
$1,275
Property Taxes
3%
$53
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470