Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.76% first-year return on $62,835 initial cash invested.
-6.76%
Cash On Cash
4.65%
Cap Rate
0.75
DSCR
$1,934
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $2,288 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,835
Downpayment
20%
$42,700
Closing costs
1%
$2,135
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,934
Total Expenses
$2,288
Mortgage P&I
57%
$1,105
Property Taxes
9%
$178
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484