Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.37% first-year return on $62,940 initial cash invested.
-24.37%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$513
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$513 income − $1,791 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,940
Downpayment
20%
$42,800
Closing costs
1%
$2,140
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$513
Total Expenses
$1,791
Mortgage P&I
225%
$1,155
Property Taxes
63%
$321
Home Insurance
13%
$68
HOA
0%
$0
Property Management
15%
$77
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$128