Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.73% first-year return on $71,319 initial cash invested.
-24.73%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$1,168
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,168 income − $2,638 expenses = $1,470 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,168
Total Expenses
$2,638
Mortgage P&I
111%
$1,292
Property Taxes
36%
$426
Home Insurance
8%
$91
HOA
23%
$268
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292