Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $62,898 initial cash invested.
-7.38%
Cash On Cash
4.83%
Cap Rate
0.73
DSCR
$1,870
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,870 income − $2,257 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,870
Total Expenses
$2,257
Mortgage P&I
63%
$1,172
Property Taxes
6%
$110
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468