Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.63% first-year return on $72,012 initial cash invested.
-7.63%
Cash On Cash
4.48%
Cap Rate
0.72
DSCR
$2,308
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $2,766 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,308
Total Expenses
$2,766
Mortgage P&I
57%
$1,327
Property Taxes
9%
$212
Home Insurance
4%
$91
HOA
1%
$29
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577