Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.82% first-year return on $71,214 initial cash invested.
-4.82%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$2,356
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $2,642 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,214
Downpayment
20%
$50,680
Closing costs
1%
$2,534
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,356
Total Expenses
$2,642
Mortgage P&I
56%
$1,308
Property Taxes
5%
$115
Home Insurance
4%
$89
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589