Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.37% first-year return on $71,550 initial cash invested.
-3.37%
Cash On Cash
6.16%
Cap Rate
0.94
DSCR
$2,752
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,953 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,752
Total Expenses
$2,953
Mortgage P&I
51%
$1,400
Property Taxes
5%
$140
Home Insurance
3%
$89
HOA
0%
$3
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688