Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.58% first-year return on $62,940 initial cash invested.
-19.58%
Cash On Cash
0.94%
Cap Rate
0.15
DSCR
$995
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$995 income − $2,022 expenses = $1,027 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
$995
Total Expenses
$2,022
Mortgage P&I
116%
$1,155
Property Taxes
32%
$321
Home Insurance
7%
$68
HOA
0%
$0
Property Management
15%
$149
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$249