Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.97% first-year return on $71,802 initial cash invested.
-1.97%
Cash On Cash
6.6%
Cap Rate
1
DSCR
$3,136
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $3,254 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,802
Downpayment
20%
$51,240
Closing costs
1%
$2,562
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,254
Mortgage P&I
45%
$1,402
Property Taxes
8%
$259
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784