Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.4% first-year return on $71,760 initial cash invested.
-5.4%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$2,481
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,481 income − $2,804 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,760
Downpayment
20%
$51,200
Closing costs
1%
$2,560
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$2,804
Mortgage P&I
51%
$1,276
Property Taxes
10%
$248
Home Insurance
4%
$90
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620