Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.76% first-year return on $63,549 initial cash invested.
-7.76%
Cash On Cash
4.82%
Cap Rate
0.73
DSCR
$2,126
Rent
-$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $2,537 expenses = $411 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,549
Downpayment
20%
$43,380
Closing costs
1%
$2,169
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$2,537
Mortgage P&I
56%
$1,198
Property Taxes
11%
$239
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532