Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.23% first-year return on $71,361 initial cash invested.
-5.23%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$2,231
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,231 income − $2,542 expenses = $311 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,231
Total Expenses
$2,542
Mortgage P&I
58%
$1,288
Property Taxes
4%
$92
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558