Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $71,025 initial cash invested.
-10.32%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$2,006
Rent
-$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,006 income − $2,617 expenses = $611 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
$2,006
Total Expenses
$2,617
Mortgage P&I
62%
$1,239
Property Taxes
16%
$324
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502