Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.95% first-year return on $62,100 initial cash invested.
-4.95%
Cash On Cash
5.29%
Cap Rate
0.86
DSCR
$2,605
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $2,861 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,605
Total Expenses
$2,861
Mortgage P&I
41%
$1,077
Property Taxes
18%
$460
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651