Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.56% first-year return on $70,626 initial cash invested.
-0.56%
Cash On Cash
6.45%
Cap Rate
1.07
DSCR
$3,104
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,104 income − $3,137 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,626
Downpayment
20%
$50,120
Closing costs
1%
$2,506
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,104
Total Expenses
$3,137
Mortgage P&I
40%
$1,255
Property Taxes
10%
$303
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776