Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $63,402 initial cash invested.
-9.86%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$1,338
Rent
-$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $1,859 expenses = $521 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,338
Total Expenses
$1,859
Mortgage P&I
82%
$1,096
Property Taxes
3%
$40
Home Insurance
6%
$80
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$334