Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.2% first-year return on $71,571 initial cash invested.
-0.2%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$3,038
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $3,050 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,571
Downpayment
20%
$51,020
Closing costs
1%
$2,551
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,050
Mortgage P&I
42%
$1,272
Property Taxes
7%
$222
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760