Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.03% first-year return on $71,025 initial cash invested.
-12.03%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$1,810
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $2,522 expenses = $712 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,810
Total Expenses
$2,522
Mortgage P&I
68%
$1,239
Property Taxes
18%
$324
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452