Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $71,424 initial cash invested.
-1.43%
Cash On Cash
6.1%
Cap Rate
1.02
DSCR
$2,622
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $2,707 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,424
Downpayment
20%
$50,880
Closing costs
1%
$2,544
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$2,707
Mortgage P&I
49%
$1,273
Property Taxes
3%
$70
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656