Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $71,130 initial cash invested.
-4.3%
Cash On Cash
5.87%
Cap Rate
0.89
DSCR
$2,677
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $2,932 expenses = $255 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,130
Downpayment
20%
$50,600
Closing costs
1%
$2,530
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,677
Total Expenses
$2,932
Mortgage P&I
52%
$1,386
Property Taxes
6%
$170
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669