Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.2% first-year return on $71,130 initial cash invested.
-4.2%
Cash On Cash
5.58%
Cap Rate
0.89
DSCR
$2,470
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $2,719 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,470
Total Expenses
$2,719
Mortgage P&I
54%
$1,326
Property Taxes
4%
$92
Home Insurance
3%
$86
HOA
1%
$29
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618