Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.26% first-year return on $62,667 initial cash invested.
-6.26%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$1,888
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,888 income − $2,215 expenses = $327 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
$1,888
Total Expenses
$2,215
Mortgage P&I
59%
$1,123
Property Taxes
6%
$110
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472