Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $71,172 initial cash invested.
-9.64%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$1,688
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $2,260 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,172
Downpayment
20%
$50,640
Closing costs
1%
$2,532
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,688
Total Expenses
$2,260
Mortgage P&I
77%
$1,300
Property Taxes
4%
$60
Home Insurance
5%
$89
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$422