Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.08% first-year return on $71,676 initial cash invested.
-6.08%
Cash On Cash
4.77%
Cap Rate
0.79
DSCR
$2,295
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $2,658 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,676
Downpayment
20%
$51,120
Closing costs
1%
$2,556
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$2,658
Mortgage P&I
56%
$1,286
Property Taxes
7%
$168
Home Insurance
4%
$89
HOA
1%
$13
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574