Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.08% first-year return on $71,130 initial cash invested.
-1.08%
Cash On Cash
6.52%
Cap Rate
1.04
DSCR
$2,825
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,825 income − $2,889 expenses = $64 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
$2,825
Total Expenses
$2,889
Mortgage P&I
47%
$1,326
Property Taxes
3%
$92
Home Insurance
3%
$86
HOA
1%
$29
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706