Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.38% first-year return on $62,835 initial cash invested.
-0.38%
Cash On Cash
6.61%
Cap Rate
1.07
DSCR
$2,466
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $2,486 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,466
Total Expenses
$2,486
Mortgage P&I
44%
$1,097
Property Taxes
4%
$88
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616