Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.28% first-year return on $71,172 initial cash invested.
-7.28%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$2,501
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $2,933 expenses = $432 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
$2,501
Total Expenses
$2,933
Mortgage P&I
52%
$1,304
Property Taxes
13%
$333
Home Insurance
4%
$89
HOA
0%
$7
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625