Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.01% first-year return on $63,024 initial cash invested.
-14.01%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$1,806
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,542 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,024
Downpayment
20%
$42,880
Closing costs
1%
$2,144
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,806
Total Expenses
$2,542
Mortgage P&I
65%
$1,169
Property Taxes
24%
$427
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452