Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.74% first-year return on $71,781 initial cash invested.
-0.74%
Cash On Cash
6.74%
Cap Rate
1.06
DSCR
$3,229
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $3,273 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,781
Downpayment
20%
$51,220
Closing costs
1%
$2,561
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$3,273
Mortgage P&I
42%
$1,354
Property Taxes
9%
$276
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807