Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.68% first-year return on $71,172 initial cash invested.
-6.68%
Cash On Cash
4.79%
Cap Rate
0.78
DSCR
$2,572
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $2,968 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,572
Total Expenses
$2,968
Mortgage P&I
51%
$1,304
Property Taxes
13%
$333
Home Insurance
3%
$89
HOA
0%
$7
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643