Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.83% first-year return on $71,802 initial cash invested.
-24.83%
Cash On Cash
-0.82%
Cap Rate
-0.14
DSCR
$776
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$776 income − $2,262 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$776
Total Expenses
$2,262
Mortgage P&I
165%
$1,280
Property Taxes
64%
$496
Home Insurance
15%
$114
HOA
0%
$0
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194