Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.98% first-year return on $71,529 initial cash invested.
-4.98%
Cash On Cash
5.64%
Cap Rate
0.86
DSCR
$2,563
Rent
-$297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,563 income − $2,860 expenses = $297 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,563
Total Expenses
$2,860
Mortgage P&I
54%
$1,391
Property Taxes
6%
$149
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641