Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $71,802 initial cash invested.
-11.87%
Cash On Cash
3.1%
Cap Rate
0.52
DSCR
$2,270
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,270 income − $2,980 expenses = $710 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
$2,270
Total Expenses
$2,980
Mortgage P&I
56%
$1,280
Property Taxes
22%
$496
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568