Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $71,193 initial cash invested.
-11.87%
Cash On Cash
3.02%
Cap Rate
0.51
DSCR
$2,088
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $2,792 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$2,792
Mortgage P&I
60%
$1,258
Property Taxes
21%
$442
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522