Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.54% first-year return on $63,507 initial cash invested.
-21.54%
Cash On Cash
0.55%
Cap Rate
0.08
DSCR
$980
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$980 income − $2,120 expenses = $1,140 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,507
Downpayment
20%
$43,340
Closing costs
1%
$2,167
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$980
Total Expenses
$2,120
Mortgage P&I
122%
$1,200
Property Taxes
38%
$373
Home Insurance
8%
$77
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$245