Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.5% first-year return on $71,970 initial cash invested.
-5.5%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$2,142
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $2,472 expenses = $330 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$2,472
Mortgage P&I
61%
$1,296
Property Taxes
3%
$54
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536