Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.09% first-year return on $71,109 initial cash invested.
-10.09%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$1,770
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,770 income − $2,368 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,770
Total Expenses
$2,368
Mortgage P&I
72%
$1,267
Property Taxes
9%
$163
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$442