Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.7% first-year return on $63,276 initial cash invested.
-8.7%
Cash On Cash
4.42%
Cap Rate
0.68
DSCR
$2,336
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,336 income − $2,795 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,276
Downpayment
20%
$43,120
Closing costs
1%
$2,156
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,336
Total Expenses
$2,795
Mortgage P&I
50%
$1,161
Property Taxes
19%
$437
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584