Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.5% first-year return on $71,550 initial cash invested.
-2.5%
Cash On Cash
6.06%
Cap Rate
0.98
DSCR
$3,006
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,155 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,006
Total Expenses
$3,155
Mortgage P&I
44%
$1,317
Property Taxes
10%
$306
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752