Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $71,088 initial cash invested.
-7.75%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$1,969
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $2,428 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,088
Downpayment
20%
$50,560
Closing costs
1%
$2,528
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$2,428
Mortgage P&I
63%
$1,237
Property Taxes
8%
$157
Home Insurance
5%
$89
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492