Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.63% first-year return on $71,802 initial cash invested.
-5.63%
Cash On Cash
4.74%
Cap Rate
0.82
DSCR
$2,821
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$3,158
Mortgage P&I
44%
$1,235
Property Taxes
16%
$459
Home Insurance
3%
$92
HOA
1%
$18
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705