Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $63,381 initial cash invested.
-7.5%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$1,927
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,927 income − $2,323 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,381
Downpayment
20%
$43,220
Closing costs
1%
$2,161
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,927
Total Expenses
$2,323
Mortgage P&I
56%
$1,083
Property Taxes
9%
$175
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482