Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.04% first-year return on $71,109 initial cash invested.
-11.04%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$1,565
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $2,219 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,109
Downpayment
20%
$50,580
Closing costs
1%
$2,529
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,565
Total Expenses
$2,219
Mortgage P&I
78%
$1,224
Property Taxes
10%
$154
Home Insurance
6%
$89
HOA
0%
$0
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391