Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $71,550 initial cash invested.
-11.14%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$2,064
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$2,728
Mortgage P&I
61%
$1,262
Property Taxes
19%
$383
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516