Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.72% first-year return on $72,201 initial cash invested.
-5.72%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$2,184
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,528 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$2,528
Mortgage P&I
59%
$1,293
Property Taxes
4%
$96
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546