Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.55% first-year return on $71,550 initial cash invested.
-2.55%
Cash On Cash
5.94%
Cap Rate
0.98
DSCR
$3,088
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,240 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,088
Total Expenses
$3,240
Mortgage P&I
42%
$1,291
Property Taxes
12%
$377
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772