Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.8% first-year return on $71,907 initial cash invested.
-0.8%
Cash On Cash
7.11%
Cap Rate
1.06
DSCR
$3,303
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $3,351 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$3,351
Mortgage P&I
43%
$1,436
Property Taxes
7%
$240
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826