Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.65% first-year return on $71,802 initial cash invested.
-23.65%
Cash On Cash
-0.46%
Cap Rate
-0.08
DSCR
$912
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$912 income − $2,327 expenses = $1,415 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
$912
Total Expenses
$2,327
Mortgage P&I
140%
$1,280
Property Taxes
54%
$496
Home Insurance
13%
$114
HOA
0%
$0
Property Management
15%
$137
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$228