Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.1% first-year return on $62,667 initial cash invested.
-8.1%
Cash On Cash
4.33%
Cap Rate
0.68
DSCR
$1,702
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $2,125 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$2,125
Mortgage P&I
66%
$1,123
Property Taxes
6%
$110
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426