Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.94% first-year return on $71,382 initial cash invested.
-13.94%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$1,323
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,323 income − $2,152 expenses = $829 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,323
Total Expenses
$2,152
Mortgage P&I
97%
$1,283
Property Taxes
11%
$143
Home Insurance
7%
$91
HOA
0%
$0
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$331