Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.59% first-year return on $62,730 initial cash invested.
-4.59%
Cash On Cash
5.71%
Cap Rate
0.87
DSCR
$2,064
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,304 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,730
Downpayment
20%
$42,600
Closing costs
1%
$2,130
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$2,304
Mortgage P&I
57%
$1,170
Property Taxes
3%
$67
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516