Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.79% first-year return on $71,550 initial cash invested.
-1.79%
Cash On Cash
6.27%
Cap Rate
1.01
DSCR
$3,086
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,193 expenses = $107 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
$3,086
Total Expenses
$3,193
Mortgage P&I
43%
$1,317
Property Taxes
10%
$306
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772