Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.56% first-year return on $71,361 initial cash invested.
-2.56%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$2,613
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,765 expenses = $152 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
$2,613
Total Expenses
$2,765
Mortgage P&I
49%
$1,273
Property Taxes
6%
$144
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653