Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.55% first-year return on $71,193 initial cash invested.
-5.55%
Cash On Cash
4.97%
Cap Rate
0.81
DSCR
$2,168
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,168 income − $2,497 expenses = $329 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,168
Total Expenses
$2,497
Mortgage P&I
60%
$1,292
Property Taxes
3%
$73
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542