Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.23% first-year return on $71,676 initial cash invested.
-6.23%
Cash On Cash
4.71%
Cap Rate
0.78
DSCR
$2,386
Rent
-$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $2,758 expenses = $372 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,676
Downpayment
20%
$51,120
Closing costs
1%
$2,556
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$2,758
Mortgage P&I
54%
$1,280
Property Taxes
10%
$238
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596