Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.3% first-year return on $63,402 initial cash invested.
-5.3%
Cash On Cash
5.05%
Cap Rate
0.82
DSCR
$1,913
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $2,193 expenses = $280 out of pocket
Investment Breakdown
|
Purchase Price
$216k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,402
Downpayment
20%
$43,240
Closing costs
1%
$2,162
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,913
Total Expenses
$2,193
Mortgage P&I
58%
$1,113
Property Taxes
4%
$84
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$478