Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $71,802 initial cash invested.
-4.41%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$2,368
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,368 income − $2,632 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,368
Total Expenses
$2,632
Mortgage P&I
53%
$1,245
Property Taxes
6%
$144
Home Insurance
4%
$91
HOA
1%
$15
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592