Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.05% first-year return on $71,970 initial cash invested.
-10.05%
Cash On Cash
3.24%
Cap Rate
0.56
DSCR
$1,713
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,713 income − $2,316 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,713
Total Expenses
$2,316
Mortgage P&I
72%
$1,227
Property Taxes
10%
$173
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$428