Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.82% first-year return on $71,550 initial cash invested.
-8.82%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$1,737
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,737 income − $2,263 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,737
Total Expenses
$2,263
Mortgage P&I
73%
$1,271
Property Taxes
4%
$70
Home Insurance
5%
$89
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434