Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $62,898 initial cash invested.
-14.16%
Cash On Cash
2.58%
Cap Rate
0.4
DSCR
$1,273
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $2,015 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,898
Downpayment
20%
$42,760
Closing costs
1%
$2,138
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,273
Total Expenses
$2,015
Mortgage P&I
90%
$1,150
Property Taxes
15%
$189
Home Insurance
5%
$65
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318