Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.11% first-year return on $71,382 initial cash invested.
-7.11%
Cash On Cash
4.14%
Cap Rate
0.72
DSCR
$2,094
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,094 income − $2,517 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,382
Downpayment
20%
$50,840
Closing costs
1%
$2,542
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,094
Total Expenses
$2,517
Mortgage P&I
58%
$1,215
Property Taxes
10%
$205
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$524