Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $62,835 initial cash invested.
-8.56%
Cash On Cash
4.46%
Cap Rate
0.68
DSCR
$1,937
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $2,385 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,937
Total Expenses
$2,385
Mortgage P&I
60%
$1,165
Property Taxes
12%
$235
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484