Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.98% first-year return on $71,109 initial cash invested.
-12.98%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,027
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $2,796 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,027
Total Expenses
$2,796
Mortgage P&I
63%
$1,273
Property Taxes
23%
$460
Home Insurance
4%
$90
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507