Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.29% first-year return on $71,592 initial cash invested.
-3.29%
Cash On Cash
5.57%
Cap Rate
0.92
DSCR
$2,502
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,698 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,502
Total Expenses
$2,698
Mortgage P&I
51%
$1,280
Property Taxes
5%
$126
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626