Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.32% first-year return on $63,612 initial cash invested.
-21.32%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$268
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$268 income − $1,398 expenses = $1,130 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
$268
Total Expenses
$1,398
Mortgage P&I
429%
$1,149
Property Taxes
16%
$43
Home Insurance
29%
$77
HOA
0%
$0
Property Management
15%
$40
CapEx
4%
$11
Vacancy
0%
$0
Maintenance
4%
$11
Other
25%
$67