Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18% first-year return on $63,255 initial cash invested.
-18%
Cash On Cash
1.51%
Cap Rate
0.23
DSCR
$1,600
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $2,549 expenses = $949 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,255
Downpayment
20%
$43,100
Closing costs
1%
$2,155
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,600
Total Expenses
$2,549
Mortgage P&I
72%
$1,156
Property Taxes
33%
$531
Home Insurance
5%
$79
HOA
1%
$15
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400