Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.9% first-year return on $62,877 initial cash invested.
-5.9%
Cash On Cash
4.83%
Cap Rate
0.79
DSCR
$1,877
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,877 income − $2,186 expenses = $309 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
$1,877
Total Expenses
$2,186
Mortgage P&I
58%
$1,095
Property Taxes
5%
$98
Home Insurance
5%
$92
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$469