Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.31% first-year return on $72,012 initial cash invested.
-13.31%
Cash On Cash
2.88%
Cap Rate
0.46
DSCR
$2,035
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,834 expenses = $799 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
$2,035
Total Expenses
$2,834
Mortgage P&I
66%
$1,336
Property Taxes
21%
$431
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509