Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.86% first-year return on $71,634 initial cash invested.
-11.86%
Cash On Cash
3.36%
Cap Rate
0.53
DSCR
$2,035
Rent
-$708
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$2,743
Mortgage P&I
66%
$1,342
Property Taxes
17%
$341
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509