Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.11% first-year return on $63,612 initial cash invested.
-18.11%
Cash On Cash
1.18%
Cap Rate
0.19
DSCR
$594
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$594 income − $1,554 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$594
Total Expenses
$1,554
Mortgage P&I
193%
$1,149
Property Taxes
7%
$43
Home Insurance
13%
$77
HOA
0%
$0
Property Management
15%
$89
CapEx
4%
$24
Vacancy
0%
$0
Maintenance
4%
$24
Other
25%
$148