Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $63,612 initial cash invested.
-21.47%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$252
Rent
-$1,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$252 income − $1,390 expenses = $1,138 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
$252
Total Expenses
$1,390
Mortgage P&I
456%
$1,149
Property Taxes
17%
$43
Home Insurance
31%
$77
HOA
0%
$0
Property Management
15%
$38
CapEx
4%
$10
Vacancy
0%
$0
Maintenance
4%
$10
Other
25%
$63