Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $72,012 initial cash invested.
-17.91%
Cash On Cash
1.5%
Cap Rate
0.24
DSCR
$1,505
Rent
-$1,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,505 income − $2,580 expenses = $1,075 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,505
Total Expenses
$2,580
Mortgage P&I
89%
$1,336
Property Taxes
29%
$431
Home Insurance
6%
$91
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$376