Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.3% first-year return on $71,151 initial cash invested.
-14.3%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$1,915
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,915 income − $2,763 expenses = $848 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
$1,915
Total Expenses
$2,763
Mortgage P&I
66%
$1,272
Property Taxes
25%
$480
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479