Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.03% first-year return on $71,823 initial cash invested.
-17.03%
Cash On Cash
2.08%
Cap Rate
0.32
DSCR
$2,184
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $3,203 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,823
Downpayment
20%
$51,260
Closing costs
1%
$2,563
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$3,203
Mortgage P&I
63%
$1,376
Property Taxes
32%
$699
Home Insurance
4%
$80
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546