Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.15% first-year return on $63,633 initial cash invested.
-1.15%
Cash On Cash
6.14%
Cap Rate
1.02
DSCR
$2,184
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $2,245 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$2,245
Mortgage P&I
50%
$1,085
Property Taxes
2%
$35
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546