Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.17% first-year return on $71,403 initial cash invested.
-8.17%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$1,804
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,804 income − $2,290 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,403
Downpayment
20%
$50,860
Closing costs
1%
$2,543
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,804
Total Expenses
$2,290
Mortgage P&I
72%
$1,290
Property Taxes
2%
$34
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$451