Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.03% first-year return on $71,109 initial cash invested.
-2.03%
Cash On Cash
5.73%
Cap Rate
0.99
DSCR
$2,592
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,592 income − $2,712 expenses = $120 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
$2,592
Total Expenses
$2,712
Mortgage P&I
47%
$1,224
Property Taxes
6%
$154
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648