Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.02% first-year return on $71,277 initial cash invested.
-7.02%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$2,039
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $2,456 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,277
Downpayment
20%
$50,740
Closing costs
1%
$2,537
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,039
Total Expenses
$2,456
Mortgage P&I
63%
$1,286
Property Taxes
4%
$91
Home Insurance
5%
$99
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510