Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.04% first-year return on $71,319 initial cash invested.
-6.04%
Cash On Cash
5.46%
Cap Rate
0.82
DSCR
$2,698
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $3,057 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,698
Total Expenses
$3,057
Mortgage P&I
52%
$1,406
Property Taxes
10%
$268
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674