Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.95% first-year return on $63,423 initial cash invested.
-14.95%
Cash On Cash
2.49%
Cap Rate
0.38
DSCR
$1,596
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,596 income − $2,386 expenses = $790 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,423
Downpayment
20%
$43,260
Closing costs
1%
$2,163
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,596
Total Expenses
$2,386
Mortgage P&I
74%
$1,175
Property Taxes
23%
$366
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399