Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.19% first-year return on $71,550 initial cash invested.
-11.19%
Cash On Cash
2.82%
Cap Rate
0.49
DSCR
$1,288
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $1,955 expenses = $667 out of pocket
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,288
Total Expenses
$1,955
Mortgage P&I
94%
$1,215
Property Taxes
2%
$32
Home Insurance
7%
$89
HOA
0%
$0
Property Management
15%
$193
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$322