Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.18% first-year return on $71,907 initial cash invested.
-0.18%
Cash On Cash
6.85%
Cap Rate
1.09
DSCR
$3,408
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $3,419 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$3,419
Mortgage P&I
39%
$1,340
Property Taxes
10%
$353
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852