Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.6% first-year return on $71,613 initial cash invested.
-0.6%
Cash On Cash
6.9%
Cap Rate
1.07
DSCR
$3,360
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,360 income − $3,396 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,613
Downpayment
20%
$51,060
Closing costs
1%
$2,553
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$3,396
Mortgage P&I
41%
$1,370
Property Taxes
10%
$326
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840