Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.44% first-year return on $71,193 initial cash invested.
-0.44%
Cash On Cash
7.12%
Cap Rate
1.07
DSCR
$3,159
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $3,185 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,193
Downpayment
20%
$50,660
Closing costs
1%
$2,533
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$3,185
Mortgage P&I
44%
$1,403
Property Taxes
6%
$175
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790