Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.73% first-year return on $71,382 initial cash invested.
-1.73%
Cash On Cash
5.97%
Cap Rate
1.01
DSCR
$2,831
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,831 income − $2,934 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,831
Total Expenses
$2,934
Mortgage P&I
44%
$1,255
Property Taxes
8%
$229
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708