Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.8% first-year return on $63,444 initial cash invested.
-1.8%
Cash On Cash
6.6%
Cap Rate
1.01
DSCR
$2,776
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,776 income − $2,871 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,444
Downpayment
20%
$43,280
Closing costs
1%
$2,164
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,776
Total Expenses
$2,871
Mortgage P&I
42%
$1,175
Property Taxes
11%
$294
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694