Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.72% first-year return on $71,508 initial cash invested.
-9.72%
Cash On Cash
3.96%
Cap Rate
0.64
DSCR
$2,554
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $3,133 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,508
Downpayment
20%
$50,960
Closing costs
1%
$2,548
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,554
Total Expenses
$3,133
Mortgage P&I
52%
$1,318
Property Taxes
15%
$374
Home Insurance
3%
$70
HOA
6%
$146
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638