Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.24% first-year return on $63,654 initial cash invested.
-4.24%
Cash On Cash
5.98%
Cap Rate
0.91
DSCR
$2,855
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,855 income − $3,080 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,654
Downpayment
20%
$43,480
Closing costs
1%
$2,174
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$3,080
Mortgage P&I
42%
$1,195
Property Taxes
15%
$438
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714