Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $71,991 initial cash invested.
-11.42%
Cash On Cash
3.72%
Cap Rate
0.57
DSCR
$1,819
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,819 income − $2,504 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,819
Total Expenses
$2,504
Mortgage P&I
77%
$1,408
Property Taxes
7%
$131
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$273
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$455