Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.68% first-year return on $71,151 initial cash invested.
-12.68%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$2,098
Rent
-$752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,098 income − $2,850 expenses = $752 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,151
Downpayment
20%
$50,620
Closing costs
1%
$2,531
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,098
Total Expenses
$2,850
Mortgage P&I
61%
$1,272
Property Taxes
23%
$480
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524