Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $71,634 initial cash invested.
-13.69%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$1,324
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $2,141 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,324
Total Expenses
$2,141
Mortgage P&I
99%
$1,312
Property Taxes
8%
$102
Home Insurance
7%
$91
HOA
0%
$0
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$331