Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.42% first-year return on $71,361 initial cash invested.
-2.42%
Cash On Cash
5.92%
Cap Rate
0.97
DSCR
$2,562
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $2,706 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,562
Total Expenses
$2,706
Mortgage P&I
51%
$1,295
Property Taxes
2%
$61
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640