Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.23% first-year return on $72,012 initial cash invested.
-8.23%
Cash On Cash
4.64%
Cap Rate
0.71
DSCR
$2,096
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,096 income − $2,590 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,096
Total Expenses
$2,590
Mortgage P&I
67%
$1,404
Property Taxes
5%
$98
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524