Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.57% first-year return on $71,613 initial cash invested.
-4.57%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,309
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $2,582 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,309
Total Expenses
$2,582
Mortgage P&I
56%
$1,303
Property Taxes
4%
$88
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577