Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.45% first-year return on $71,970 initial cash invested.
-9.45%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$1,909
Rent
-$567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,476 expenses = $567 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,909
Total Expenses
$2,476
Mortgage P&I
67%
$1,271
Property Taxes
10%
$199
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477