Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.39% first-year return on $71,025 initial cash invested.
-1.39%
Cash On Cash
5.97%
Cap Rate
1.03
DSCR
$2,927
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,927 income − $3,009 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,927
Total Expenses
$3,009
Mortgage P&I
42%
$1,221
Property Taxes
10%
$293
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732