Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $62,877 initial cash invested.
-7.42%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$1,724
Rent
-$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,724 income − $2,113 expenses = $389 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,877
Downpayment
20%
$42,740
Closing costs
1%
$2,137
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,724
Total Expenses
$2,113
Mortgage P&I
64%
$1,095
Property Taxes
6%
$98
Home Insurance
5%
$92
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$431