Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $71,319 initial cash invested.
-7.81%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$2,512
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,512 income − $2,976 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,319
Downpayment
20%
$50,780
Closing costs
1%
$2,539
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$2,976
Mortgage P&I
51%
$1,291
Property Taxes
12%
$290
Home Insurance
4%
$96
HOA
4%
$94
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628