Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.59% first-year return on $71,760 initial cash invested.
-10.59%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$1,598
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,598 income − $2,231 expenses = $633 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,598
Total Expenses
$2,231
Mortgage P&I
80%
$1,284
Property Taxes
5%
$87
Home Insurance
6%
$92
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400