Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.18% first-year return on $62,772 initial cash invested.
-2.18%
Cash On Cash
6.26%
Cap Rate
0.98
DSCR
$2,408
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $2,522 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,772
Downpayment
20%
$42,640
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$2,522
Mortgage P&I
47%
$1,131
Property Taxes
6%
$152
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602