Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.33% first-year return on $71,634 initial cash invested.
-3.33%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$2,654
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $2,853 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,654
Total Expenses
$2,853
Mortgage P&I
48%
$1,273
Property Taxes
8%
$216
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664