Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.37% first-year return on $71,298 initial cash invested.
-14.37%
Cash On Cash
2.29%
Cap Rate
0.38
DSCR
$1,764
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $2,618 expenses = $854 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,298
Downpayment
20%
$50,760
Closing costs
1%
$2,538
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,764
Total Expenses
$2,618
Mortgage P&I
72%
$1,267
Property Taxes
23%
$414
Home Insurance
5%
$89
HOA
0%
$0
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441