Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.66% first-year return on $63,591 initial cash invested.
-9.66%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$1,410
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $1,922 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,591
Downpayment
20%
$43,420
Closing costs
1%
$2,171
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,410
Total Expenses
$1,922
Mortgage P&I
78%
$1,102
Property Taxes
5%
$64
Home Insurance
6%
$80
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352