Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.67% first-year return on $71,550 initial cash invested.
-11.67%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,639
Rent
-$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,639 income − $3,335 expenses = $696 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
$2,639
Total Expenses
$3,335
Mortgage P&I
48%
$1,275
Property Taxes
24%
$636
Home Insurance
3%
$89
HOA
3%
$67
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660