Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.04% first-year return on $63,612 initial cash invested.
-3.04%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$2,757
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,757 income − $2,918 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,612
Downpayment
20%
$43,440
Closing costs
1%
$2,172
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$2,918
Mortgage P&I
39%
$1,071
Property Taxes
15%
$426
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689