Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.17% first-year return on $62,730 initial cash invested.
-7.17%
Cash On Cash
4.97%
Cap Rate
0.75
DSCR
$2,035
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $2,410 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$2,410
Mortgage P&I
58%
$1,177
Property Taxes
9%
$182
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509