Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $71,550 initial cash invested.
-15.35%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$1,537
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $2,452 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,537
Total Expenses
$2,452
Mortgage P&I
83%
$1,280
Property Taxes
23%
$346
Home Insurance
6%
$89
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384