Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.09% first-year return on $71,361 initial cash invested.
-3.09%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$2,549
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,549 income − $2,733 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,549
Total Expenses
$2,733
Mortgage P&I
50%
$1,273
Property Taxes
6%
$144
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637