Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.18% first-year return on $62,625 initial cash invested.
-2.18%
Cash On Cash
6.39%
Cap Rate
0.99
DSCR
$2,541
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,541 income − $2,655 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,541
Total Expenses
$2,655
Mortgage P&I
45%
$1,143
Property Taxes
9%
$217
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635