Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.48% first-year return on $62,898 initial cash invested.
-0.48%
Cash On Cash
7.18%
Cap Rate
1.07
DSCR
$2,786
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $2,811 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,811
Mortgage P&I
43%
$1,193
Property Taxes
7%
$205
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696