Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.02% first-year return on $71,634 initial cash invested.
-1.02%
Cash On Cash
6.29%
Cap Rate
1.04
DSCR
$2,934
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,995 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,634
Downpayment
20%
$51,080
Closing costs
1%
$2,554
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$2,995
Mortgage P&I
44%
$1,283
Property Taxes
7%
$213
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734