Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.17% first-year return on $71,970 initial cash invested.
-5.17%
Cash On Cash
5.19%
Cap Rate
0.85
DSCR
$2,996
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $3,306 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,996
Total Expenses
$3,306
Mortgage P&I
43%
$1,301
Property Taxes
16%
$476
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749