Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $71,550 initial cash invested.
-19.45%
Cash On Cash
1.5%
Cap Rate
0.23
DSCR
$1,676
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $2,836 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,676
Total Expenses
$2,836
Mortgage P&I
84%
$1,411
Property Taxes
32%
$532
Home Insurance
5%
$89
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419