Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.05% first-year return on $71,193 initial cash invested.
-4.05%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$2,340
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,580 expenses = $240 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
$2,340
Total Expenses
$2,580
Mortgage P&I
55%
$1,292
Property Taxes
3%
$73
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585