Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.39% first-year return on $62,877 initial cash invested.
-4.39%
Cash On Cash
5.7%
Cap Rate
0.89
DSCR
$2,504
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $2,734 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,504
Total Expenses
$2,734
Mortgage P&I
46%
$1,145
Property Taxes
12%
$310
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626