Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.6% first-year return on $62,835 initial cash invested.
-7.6%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$1,849
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,849 income − $2,247 expenses = $398 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
$1,849
Total Expenses
$2,247
Mortgage P&I
60%
$1,105
Property Taxes
10%
$178
Home Insurance
4%
$77
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462