Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $62,940 initial cash invested.
-8.37%
Cash On Cash
4.16%
Cap Rate
0.67
DSCR
$2,046
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $2,485 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$2,485
Mortgage P&I
54%
$1,098
Property Taxes
16%
$328
Home Insurance
4%
$76
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512