Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $71,844 initial cash invested.
-10.02%
Cash On Cash
3.45%
Cap Rate
0.58
DSCR
$1,594
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,594 income − $2,194 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,844
Downpayment
20%
$51,280
Closing costs
1%
$2,564
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,594
Total Expenses
$2,194
Mortgage P&I
80%
$1,274
Property Taxes
4%
$63
Home Insurance
6%
$92
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398